{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Index","Input| Setup","Input| Escalations","Input| Projects","Input| JGN Mapping","Input| Disposals","Input| Type 2 capcons","Input| Expensing","Input| Historical Capex","Input| Overheads","Calc| Overheads Allocation","Calc| Project Costs","Output| PTRM (D)","Output| PTRM (T)","Output| RFM (D)","Output| RIN","Output| Summaries","Output| AER","Model Validation"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":4,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":3,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Index","index":0,"n_rows":103,"n_cols":7,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,"AER Capex Forecast Model"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255),\"\")","v":"Index"},"Overall Check:",{"$f":"'Model Validation'!$C$5","v":0},"NOTE: if there is an error code here you can unhide the Model Validation tab to help you identify the error source."]
[]
[null,"A guide to the cell colours used in this workbook"]
[]
[null,"Input","  This is where you must enter data. Green cells are in all of the green worksheets, and not in any other worksheet."]
[null,"Input - optional","  Entering data into these cells is optional. Most relate to decisions you make about the forecasting and allocation of capitalised overheads."]
[null,"Do not edit cell",{"$f":"\"  These cells are found in table \"&LEFT('Input| Escalations'!B23,2)&\" only. They cover a dynamic that depends on your selection of base year for inputs. Please only enter data in the green cells.\"","v":"  These cells are found in table 12 only. They cover a dynamic that depends on your selection of base year for inputs. Please only enter data in the green cells."}]
[null,"Formula - do not edit","  These cells have formulas and validations in them, including when they appear blank. Please do not edit these cells. All cells in the blue and orange worksheets are this type."]
[]
[null,"Worksheet summary"]
[]
[null,"Worksheet name (links)","Check",null,"Input required?",null,"Description"]
[null,{"$f":"IFERROR('Input| Setup'!B3,\"\")","v":"Input| Setup"},"N/A",null,"Y",null,"Sets up the model with relevant years and output categories"]
[null,{"$f":"IFERROR('Input| Escalations'!B3,\"\")","v":"Input| Escalations"},{"$f":"+'Input| Escalations'!E3","v":0},null,"Y",null,"Sets up the inflation and labour escalations"]
[null,{"$f":"IFERROR('Input| Projects'!C3,\"\")","v":"Input| Projects"},{"$f":"'Model Validation'!C9","v":0},null,"Y",null,"Forecast direct costs and other relevant forecast parameters are entered here."]
[null,{"$f":"IFERROR('Input| JGN Mapping'!C3,\"\")","v":"Input| JGN Mapping"},{"$f":"'Model Validation'!C10","v":"N/A"},null,"Y",null,"Mapping for use in calculations by project across the workbook"]
[null,{"$f":"IFERROR('Input| Disposals'!C3,\"\")","v":"Input| Disposals"},{"$f":"'Model Validation'!C11","v":0},null,"Y",null,"Input for forecast disposals by PTRM category."]
[null,{"$f":"IFERROR('Input| Type 2 capcons'!B3,\"\")","v":"Input| Type 2 capcons"},{"$f":"'Model Validation'!C12","v":0},null,"Y",null,{"$f":"\"Input for type 2 capital contributions (a definition is given at table \"&LEFT('Input| Type 2 capcons'!B5,2)&\")\"","v":"Input for type 2 capital contributions (a definition is given at table 24)"}]
[null,{"$f":"IFERROR('Input| Expensing'!B3,\"\")","v":"Input| Expensing"},{"$f":"'Model Validation'!C13","v":0},null,"Y",null,"Input for forecast immediate expensing by PTRM category."]
[null,{"$f":"IFERROR('Input| Historical Capex'!B3,\"\")","v":"Input| Historical Capex"},{"$f":"'Model Validation'!C14","v":0},null,"Y",null,"Historical capex data"]
[null,{"$f":"IFERROR('Input| Overheads'!B3,\"\")","v":"Input| Overheads"},{"$f":"'Model Validation'!C15","v":0},null,"Y",null,"Input tables used to calculate forecast capitalised overheads."]
[null,{"$f":"IFERROR('Calc| Overheads Allocation'!B3,\"\")","v":"Calc| Overheads Allocation"},{"$f":"'Model Validation'!C16","v":0},null,"N",null,"Calculation tables for forecast capitalised overheads and yearly allocation rates."]
[null,{"$f":"IFERROR('Calc| Project Costs'!C3,\"\")","v":"Calc| Project Costs"},{"$f":"'Model Validation'!C17","v":0},null,"N",null,"Calculation tables for forecast capex outputs."]
[null,{"$f":"IFERROR('Output| PTRM (D)'!C3,\"\")","v":"Output| PTRM (D)"},{"$f":"'Model Validation'!C18","v":0},null,"N",null,"Produces forecast capex and immediate expensing tables in PTRM format for distribution assets."]
[null,"Output| PTRM (T)",{"$f":"'Model Validation'!C19","v":0},null,"N",null,"Produces forecast capex and immediate expensing tables in PTRM format for transmission assets."]
[null,{"$f":"IFERROR('Output| RFM (D)'!B3,\"\")","v":"Output| RFM (D)"},{"$f":"'Model Validation'!C20","v":0},null,"N",null,"Produces historical and forecast capex and immediate expensing tables in RFM format for distribution assets."]
[null,{"$f":"IFERROR('Output| RIN'!B3,\"\")","v":"Output| RIN"},{"$f":"'Model Validation'!C21","v":0},null,"N",null,"Produces forecast capex tables analogous to Reset RIN table 2.1.1."]
[null,"Output| Summaries",{"$f":"'Model Validation'!C22","v":0},null,"N",null,"Produces two-period summaries of capex with a variety of split types"]
[null,{"$f":"IFERROR('Output| AER'!B3,\"\")","v":"Output| AER"},{"$f":"'Model Validation'!C23","v":0},null,"N",null,"Produces forecast capex by capex drivers that align with AER's standard assessment approach."]
[null,{"$f":"IFERROR('Model Validation'!B3,\"\")","v":"Model Validation"},{"$f":"'Model Validation'!C5","v":0},null,"N",null,"Hidden tab. Compiles all validation cells in the model to facilitate troubleshooting."]
[]
[null,"Table listing and description"]
[]
[null,"Table name","Worksheet",null,"Input required?",null,"Description"]
[null,{"$f":"'Input| Setup'!A5","v":"1. Business name"},{"$f":"B15","v":"Input| Setup"},null,"Y",null,"Please enter your business name. This is shown in cell A1 in each worksheet in the model."]
[null,{"$f":"'Input| Setup'!B7","v":"2. Financial years"},{"$f":"B15","v":"Input| Setup"},null,"N",null,{"$f":"\"Provides reference range for FY drop-down boxes, based on your input in table \"&LEFT(B46,2)&\".\"","v":"Provides reference range for FY drop-down boxes, based on your input in table 10."}]
[null,{"$f":"'Input| Setup'!B19","v":"3. RIN categories"},{"$f":"B15","v":"Input| Setup"},null,"N",null,"Aligns with Reset RIN table 2.1.1."]
[null,{"$f":"'Input| Setup'!B31","v":"4. AER categories"},{"$f":"B15","v":"Input| Setup"},null,"N",null,"Aligns with AER's current assessment categories."]
[null,{"$f":"'Input| Setup'!B41","v":"5. Months"},{"$f":"B15","v":"Input| Setup"},null,"N",null,"Provides reference range for month drop-down boxes (i.e. June for end-year and December for mid-year)."]
[null,{"$f":"'Input| Setup'!B46","v":"6. Overhead switch"},{"$f":"B15","v":"Input| Setup"},null,"N",null,{"$f":"\"Assigns yes or no response in table \"&LEFT(B54,2)&\" as to whether the project attracts capitalised overheads.\"","v":"Assigns yes or no response in table 18 as to whether the project attracts capitalised overheads."}]
[null,{"$f":"'Input| Setup'!B50","v":"7. Distribution/transmission switch"},{"$f":"C42","v":"Input| Setup"},null,"N",null,{"$f":"\"Assigns Distribution or Transmission response in table \"&LEFT(B45,1)&\".\"","v":"Assigns Distribution or Transmission response in table 9."}]
[null,{"$f":"'Input| Setup'!B54","v":"8. Overhead allocation method"},{"$f":"C43","v":"Input| Setup"},null,"N",null,{"$f":"\"Assigns the methodology for allocating overheads in table \"&LEFT(B71,2)&\".\"","v":"Assigns the methodology for allocating overheads in table 35."}]
[null,{"$f":"'Input| Setup'!E7","v":"9. PTRM asset classes"},{"$f":"B15","v":"Input| Setup"},null,"Y",null,"Please enter your PTRM classes."]
[null,{"$f":"'Input| Escalations'!B5","v":"10. Inflation table setup"},{"$f":"B16","v":"Input| Escalations"},null,"Y",null,"Please enter the first year of the forecast regulatory control period, and the real year basis for cost inputs. Please ensure it is in YYYY-YY format"]
[null,{"$f":"'Input| Escalations'!B12","v":"11. Inflation"},{"$f":"C46","v":"Input| Escalations"},null,"Y",null,"Calculates CPI escalators. Please enter CPI (year-on-year change, lagged 12-months)."]
[null,{"$f":"'Input| Escalations'!B23","v":"12. Forecast real price escalation"},{"$f":"C47","v":"Input| Escalations"},null,"N",null,"Calculates real price escalators. Please enter forecast yearly escalation for internal labour, contract labour and non-labour."]
[null,{"$f":"'Input| Projects'!C7","v":"13. Project Details"},{"$f":"B17","v":"Input| Projects"},null,"Y",null,"Please enter full list of forecast projects and programs. The 'Unique ID' input refers to your own internal project code."]
[null,{"$f":"'Input| Projects'!F7","v":"14. RIN and optional DNSP mapping categories"},{"$f":"B17","v":"Input| Projects"},null,"Y",null,"Please allocate project to a RIN category. You can also add a DNSP-defined category for your internal validation purposes (optional), but note this will not map to an output table."]
[null,{"$f":"'Input| Projects'!I7","v":"15. Unescalated direct costs (excluding type 2 capital contributions) ($'000s 2022-23 December)"},{"$f":"B17","v":"Input| Projects"},null,"Y",null,{"$f":"\"Please enter annual forecast direct capex for each project and in real dollars as set out in table \"&LEFT(B46,2)&\". Where applicable, rebates are to be included in gross connections capex. For clarity, 'direct costs' means all costs excluding capitalised overheads.\"","v":"Please enter annual forecast direct capex for each project and in real dollars as set out in table 10. Where applicable, rebates are to be included in gross connections capex. For clarity, 'direct costs' means all costs excluding capitalised overheads."}]
[null,{"$f":"'Input| Projects'!Q7","v":"16. Type 1 capital contributions included in table 15 ($'000s 2022-23 December)"},{"$f":"C51","v":"Input| Projects"},null,"Y",null,{"$f":"\"Please enter total type 1 capital contributions, as defined in table \"&LEFT(B60,2)&\".\"","v":"Please enter total type 1 capital contributions, as defined in table 24."}]
[null,{"$f":"'Input| Projects'!Y7","v":"17. Cost components as % of direct costs "},{"$f":"B17","v":"Input| Projects"},null,"Y",null,"Please enter the proportion of internal labour, contract labour and non-labour costs to total direct costs for each project (average over regulatory control period)."]
[null,{"$f":"'Input| Projects'!AC7","v":"18. Capitalised overheads allocation"},{"$f":"B17","v":"Input| Projects"},null,"Y",null,"Please indicate whether each project attracts capitalised network and/or corporate overheads."]
[null,{"$f":"'Input| Projects'!AF7","v":"19. Allocation of capitalised overheads - DNSP defined"},{"$f":"C54","v":"Input| Projects"},null,"optional",null,"The model allows for allocation of overheads by direct costs, internal labour or a custom allocation method. Please complete this table only if you wish to do a custom allocation method."]
[null,{"$f":"'Input| Projects'!AI7","v":"20. AER categories as % of direct costs (i.e. total costs reported in table 15, excluding capitalised overheads)"},{"$f":"B17","v":"Input| Projects"},null,"Y",null,"Please enter the proportion of directs costs for each project and program to be allocated to each AER category."]
[null,{"$f":"'Input| Projects'!AR7","v":"21. PTRM asset classes as % of direct costs (i.e. total costs reported in table 15, excluding capitalised overheads)"},{"$f":"B17","v":"Input| Projects"},null,"Y",null,"Please enter the proportion of directs costs for each project and program to be allocated to each PTRM asset class."]
[null,{"$f":"'Input| Disposals'!D5","v":"22. Forecast asset disposals ($'000s 2022-23 December)"},{"$f":"B19","v":"Input| Disposals"},null,"Y",null,"Please enter your forecast asset disposals by PTRM asset class."]
[null,{"$f":"'Input| Disposals'!O5","v":"23. Forecast asset disposals ($'000s June 2025)"},{"$f":"B19","v":"Input| Disposals"},null,"N",null,{"$f":"\"Converts table \"&LEFT(B58,2)&\" data to correct real year basis.\"","v":"Converts table 22 data to correct real year basis."}]
[null,{"$f":"'Input| Type 2 capcons'!B5","v":"24. Forecast type 2 capital contributions ($'000s 2022-23 December)"},{"$f":"B20","v":"Input| Type 2 capcons"},null,"Y",null,"Please enter your forecast type 2 capital contributions by RIN category. The definitions for type 1 and type 2 capcons are given at this table."]
[null,{"$f":"'Input| Type 2 capcons'!B21","v":"25. Cost components of type 2 capital contributions"},{"$f":"B20","v":"Input| Type 2 capcons"},null,"Y",null,"Please enter internal labour, contract labour and non-labour costs as a proportion of forecast type 2 capcons."]
[null,{"$f":"'Input| Type 2 capcons'!B27","v":"26. Real price escalators for type 2 capital contributions"},{"$f":"B20","v":"Input| Type 2 capcons"},null,"N",null,{"$f":"\"Calculates real price escalation based on the inputs from table \"&LEFT(B61,2)&\".\"","v":"Calculates real price escalation based on the inputs from table 25."}]
[null,{"$f":"'Input| Type 2 capcons'!B33","v":"27. Forecast type 2 capital contributions, escalated ($'000s June 2025)"},{"$f":"B20","v":"Input| Type 2 capcons"},null,"N",null,{"$f":"\"Converts table \"&LEFT(B60,2)&\" data to correct escalated, real year basis.\"","v":"Converts table 24 data to correct escalated, real year basis."}]
[null,{"$f":"'Input| Expensing'!C5","v":"28. Immediate expensing (% to be immediately expensed)"},{"$f":"B21","v":"Input| Expensing"},null,"Y",null,"Please enter forecast immediate expensing of capex as a percentage of total gross capex by PTRM asset class."]
[null,{"$f":"'Input| Expensing'!M5","v":"29. Immediate expensing (% to be immediately expensed) - Distribution"},{"$f":"B21","v":"Input| Expensing"},null,"N",null,"Filters the immediate expensing for distribution assets"]
[null,{"$f":"'Input| Expensing'!W5","v":"30. Immediate expensing (% to be immediately expensed) - Transmission"},{"$f":"B21","v":"Input| Expensing"},null,"N",null,"Filters the immediate expensing for transmission assets"]
[null,{"$f":"'Input| Overheads'!B5","v":"31. Forecast capitalised overheads for current period"},{"$f":"B23","v":"Input| Overheads"},null,"Y",null,{"$f":"\"Please enter forecast costs for the current period. If costs for year 4 are actuals, please enter them in table \"&LEFT(B69,2)&\" only.\"","v":"Please enter forecast costs for the current period. If costs for year 4 are actuals, please enter them in table 33 only."}]
[null,{"$f":"'Input| Overheads'!B13","v":"32. Forecast capitalised overheads for forecast period - alternative method"},{"$f":"B23","v":"Input| Overheads"},null,"optional",null,"OPTIONAL: please enter unescalated capitalised overheads in this table only if you wish to enter a substitute forecast for capitalised overheads instead of the default methodology (i.e. based on historicals)."]
[null,{"$f":"'Input| Overheads'!B21","v":"33. Historical expenditure (nominal)"},{"$f":"B23","v":"Input| Overheads"},null,"Y",null,"Please enter historical actual gross capex in nominal terms. Do not enter any forecast/estimated current period capex."]
[null,{"$f":"'Input| Overheads'!B33","v":"34. Forecast cost components of capitalised overheads"},{"$f":"B23","v":"Input| Overheads"},null,"Y",null,"Please enter internal labour, contract labour and non-labour costs as a proportion of capitalised overheads."]
[null,{"$f":"'Input| Overheads'!B40","v":"35. Select an overheads allocation method"},{"$f":"B23","v":"Input| Overheads"},null,"Y",null,"Please specify method to allocate capitalised overheads: allocation by direct costs, internal labour or own method (if you select own method, than instructions will appear below your selection)."]
[null,{"$f":"'Calc| Overheads Allocation'!B5","v":"36. Overheads rate to be applied to forecast escalated direct costs (%)"},{"$f":"$B$24","v":"Calc| Overheads Allocation"},null,"N",null,"Rate at which capitalised overheads are allocated to costs attracting overheads for each project."]
[null,{"$f":"'Calc| Overheads Allocation'!B14","v":"37. Capitalised overheads ($'000s June 2025)"},{"$f":"$B$24","v":"Calc| Overheads Allocation"},null,"N",null,"Inflates historical actual capitalised overheads from nominal to real regulatory base dollars using CPI."]
[null,{"$f":"'Calc| Overheads Allocation'!B19","v":"38. Total costs that attract capitalised overheads ($'000s June 2025)"},"Calc| Overheads Allocation",null,"N",null,"Inflates historical actual costs that attracts capitalised overheads from nominal to real regulatory base dollars using CPI."]
[null,{"$f":"'Calc| Overheads Allocation'!B26","v":"39. Escalated costs that attract overheads ($'000s June 2025)"},"Calc| Overheads Allocation",null,"N",null,"Default method of forecasting capitalised overheads: compiles forecast direct capex that attracts capitalised overheads."]
[null,{"$f":"'Calc| Overheads Allocation'!B31","v":"40. Escalated capitalised internal labour costs that attract overheads ($'000s June 2025)"},"Calc| Overheads Allocation",null,"N",null,"Default method of forecasting capitalised overheads: compiles forecast capitalised internal labour that attracts capitalised overheads."]
[null,{"$f":"'Calc| Overheads Allocation'!B35","v":"41. Change in costs attracting capitalised overheads"},"Calc| Overheads Allocation",null,"N",null,"Default method of forecasting capitalised overheads: calculates the change in costs that attract capitalised overheads between current period actuals and forecast."]
[null,{"$f":"'Calc| Overheads Allocation'!B41","v":"42. Unescalated capitalised overheads ($'000s June 2025)"},"Calc| Overheads Allocation",null,"N",null,"Default method of forecasting capitalised overheads: calculates forecast capitalised overheads based on the change in costs attracting overheads and assuming 25 per cent of capitalised overheads vary with changes in these costs."]
[null,{"$f":"'Calc| Overheads Allocation'!B47","v":"43. Annual unescalated capitalised overheads ($'000s June 2025)"},"Calc| Overheads Allocation",null,"N",null,{"$f":"\"Calculates annual forecast capitalised overheads either using data input by the distributor in table \"&LEFT('Input| Overheads'!B21, 2)&\" or based on the overhead rate calculated in table \"&LEFT('Calc| Overheads Allocation'!B41,2)&\".\"","v":"Calculates annual forecast capitalised overheads either using data input by the distributor in table 33 or based on the overhead rate calculated in table 42."}]
[null,{"$f":"'Calc| Overheads Allocation'!B53","v":"44. Real cost escalation - cumulative"},"Calc| Overheads Allocation",null,"N",null,"Calculates real cost escalation applicable to forecast capitalised overheads."]
[null,{"$f":"'Calc| Overheads Allocation'!B58","v":"45. Forecast capitalised overheads"},"Calc| Overheads Allocation",null,"N",null,"Output: total forecast capitalised overheads to be allocated to gross capex."]
[null,{"$f":"'Calc| Project Costs'!F7","v":"46. Direct unescalated costs, $000s ($2025 June)"},{"$f":"$B$25","v":"Calc| Project Costs"},null,"N",null,"Inflates forecast direct costs from real base year for inputs to real regulatory base dollars using CPI."]
[null,{"$f":"'Calc| Project Costs'!N7","v":"47. Compound real cost escalation rates"},{"$f":"$B$25","v":"Calc| Project Costs"},null,"N",null,"Calculates real price escalators for each project and program based on the proportion of internal labour, contract labour and non-labour costs to total gross direct capex."]
[null,{"$f":"'Calc| Project Costs'!V7","v":"48. Direct escalated costs ($'000s June 2025)"},{"$f":"$B$25","v":"Calc| Project Costs"},null,"N",null,"Escalates direct costs using real price escalators."]
[null,{"$f":"'Calc| Project Costs'!AD7","v":"49. Direct escalated type 1 (cash) capcons ($'000s June 2025)"},"Calc| Project Costs",null,"N",null,"Calculates escalated type 1 capital contributions."]
[null,{"$f":"'Calc| Project Costs'!AL7","v":"50. Network overheads ($'000s June 2025)"},"Calc| Project Costs",null,"N",null,{"$f":"\"Applies overhead rate based on selection in table \"&LEFT(B71,2)&\" to calculate allocation of capitalised network overheads.\"","v":"Applies overhead rate based on selection in table 35 to calculate allocation of capitalised network overheads."}]
[null,{"$f":"'Calc| Project Costs'!AT7","v":"51. Corporate overheads ($'000s June 2025)"},"Calc| Project Costs",null,"N",null,{"$f":"\"Applies overhead rate based on selection in table \"&LEFT(B71,2)&\" to calculate allocation of capitalised corporate overheads.\"","v":"Applies overhead rate based on selection in table 35 to calculate allocation of capitalised corporate overheads."}]
[null,{"$f":"'Calc| Project Costs'!BB7","v":"52. Total capitalised overheads ($'000s June 2025)"},"Calc| Project Costs",null,"N",null,"Sums the total capitalised overheads."]
[null,{"$f":"'Calc| Project Costs'!BJ7","v":"53. Total overheads allocated to type 1 contributions ($'000s June 2025)"},"Calc| Project Costs",null,"N",null,"Calculates allocation of capitalised overheads to type 1 capital contributions."]
[null,{"$f":"'Calc| Project Costs'!BR7","v":"54. Total escalated costs (excl. type 2 capcons) ($'000s June 2025)"},{"$f":"$B$25","v":"Calc| Project Costs"},null,"N",null,"Calculates escalated gross capex (excluding type 2 capital contributions) for input into PTRM table."]
[null,{"$f":"'Calc| Project Costs'!BZ7","v":"55. Allocation to distribution and transmission"},{"$f":"$B$25","v":"Calc| Project Costs"},null,"N",null,"Calculates proportion of costs allocated to either distribution or transmission, based on the PTRM asset class."]
[null,{"$f":"'Output| PTRM (D)'!C5","v":"56. Forecast gross capital expenditure – as incurred ($millions June 2025) (Distribution)"},{"$f":"$B$26","v":"Output| PTRM (D)"},null,"N",null,"Output - distribution: gross forecast capex by PTRM asset class."]
[null,{"$f":"'Output| PTRM (D)'!C60","v":"57. Forecast capital contributions – Type 1 – as incurred ($millions June 2025) (Distribution)"},{"$f":"$B$26","v":"Output| PTRM (D)"},null,"N",null,"Output - distribution: forecast type 1 (cash) capital contributions by PTRM asset class."]
[null,{"$f":"'Output| PTRM (D)'!C115","v":"58. Forecast asset disposals – as incurred ($millions June 2025) (Distribution)"},{"$f":"$B$26","v":"Output| PTRM (D)"},null,"N",null,"Output - distribution: forecast asset disposals by PTRM asset class."]
[null,{"$f":"'Output| PTRM (D)'!C170","v":"59. Forecast net capital expenditure – as incurred ($millions June 2025) (Distribution)"},{"$f":"$B$26","v":"Output| PTRM (D)"},null,"N",null,"Output - distribution: net forecast capex by PTRM asset class."]
[null,{"$f":"'Output| PTRM (D)'!L5","v":"60. Forecast immediate expensing of capital expenditure – as incurred ($millions June 2025) (Distribution)"},{"$f":"$B$26","v":"Output| PTRM (D)"},null,"N",null,"Output - distribution: immediate expensing of capex by PTRM asset class."]
[null,{"$f":"'Output| PTRM (T)'!C5","v":"61. Forecast gross capital expenditure – as incurred ($millions June 2025) (Transmission)"},{"$f":"$B$27","v":"Output| PTRM (T)"},null,"N",null,"Output - transmission: gross forecast capex by PTRM asset class."]
[null,{"$f":"'Output| PTRM (T)'!C60","v":"62. Forecast capital contributions – Type 1 – as incurred ($millions June 2025) (Transmission)"},{"$f":"$B$27","v":"Output| PTRM (T)"},null,"N",null,"Output - transmission: forecast type 1 (cash) capital contributions by PTRM asset class."]
[null,{"$f":"'Output| PTRM (T)'!C115","v":"63. Forecast asset disposals – as incurred ($millions June 2025) (Transmission)"},{"$f":"$B$27","v":"Output| PTRM (T)"},null,"N",null,"Output - transmission: forecast asset disposals by PTRM asset class."]
[null,{"$f":"'Output| PTRM (T)'!C170","v":"64. Forecast net capital expenditure – as incurred ($millions June 2025) (Transmission)"},{"$f":"$B$27","v":"Output| PTRM (T)"},null,"N",null,"Output - transmission: net forecast capex by PTRM asset class."]
[null,{"$f":"'Output| PTRM (T)'!L5","v":"65. Forecast immediate expensing of capital expenditure – as incurred ($millions June 2025) (Transmission)"},{"$f":"$B$27","v":"Output| PTRM (T)"},null,"N",null,"Output - transmission: immediate expensing of capex by PTRM asset class."]
[null,{"$f":"'Output| RIN'!B5","v":"66. RIN capex drivers: forecast capex ($000s June 2025)"},{"$f":"B29","v":"Output| RIN"},null,"N",null,"Output: forecast capex - including gifted assets - by RIN category."]
[null,{"$f":"'Output| AER'!B5","v":"67. AER categories: forecast capex ($000s June 2025)"},{"$f":"B31","v":"Output| AER"},null,"N",null,"Output: forecast capex by AER category."]

{"sheet":"Input| Setup","index":1,"n_rows":57,"n_cols":6,"rows_kept":57,"cut":false,"hidden":false,"merged":[[4,0,4,3]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},"Key:",null,"Input","Formula - do not edit"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255),\"\")","v":"Input| Setup"}]
[]
["1. Business name",null,null,null,"Jemena Gas Network"]
[]
[null,{"$f":"LEFT(A5,1)+1&\". Financial years\"","v":"2. Financial years"},null,null,{"$f":"LEFT(B54,1)+1&\". PTRM asset classes\"","v":"9. PTRM asset classes"},"Distribution or transmission"]
[null,{"$f":"LEFT(B9,4)-1&\"-\"&RIGHT(B9,2)-1","v":"2020-21"},null,1,{"$f":"+'[4]RFM input'!$F7","v":"Trunk Wilton-Sydney"},"Dx"]
[null,{"$f":"LEFT(B10,4)-1&\"-\"&RIGHT(B10,2)-1","v":"2021-22"},null,{"$f":"D8+1","v":2},{"$f":"+'[4]RFM input'!$F8","v":"Trunk Sydney-Newcastle"},"Dx"]
[null,{"$f":"LEFT(B11,4)-1&\"-\"&RIGHT(B11,2)-1","v":"2022-23"},null,3,{"$f":"+'[4]RFM input'!$F9","v":"Trunk Wilton-Wollongong"},"Dx"]
[null,{"$f":"LEFT(B12,4)-1&\"-\"&RIGHT(B12,2)-1","v":"2023-24"},null,4,{"$f":"+'[4]RFM input'!$F10","v":"Contract Meters"},"Dx"]
[null,{"$f":"LEFT(B13,4)-1&\"-\"&RIGHT(B13,2)-1","v":"2024-25"},null,5,{"$f":"+'[4]RFM input'!$F11","v":"Fixed Plant - Distribution"},"Dx"]
[null,{"$f":"'Input| Escalations'!$D$8","v":"2025-26"},null,6,{"$f":"+'[4]RFM input'!$F12","v":"HP Mains"},"Dx"]
[null,{"$f":"LEFT(B13,4)+1&\"-\"&RIGHT(B13,2)+1","v":"2026-27"},null,7,{"$f":"+'[4]RFM input'!$F13","v":"HP Services"},"Dx"]
[null,{"$f":"LEFT(B14,4)+1&\"-\"&RIGHT(B14,2)+1","v":"2027-28"},null,8,{"$f":"+'[4]RFM input'!$F14","v":"MP Mains"},"Dx"]
[null,{"$f":"LEFT(B15,4)+1&\"-\"&RIGHT(B15,2)+1","v":"2028-29"},null,9,{"$f":"+'[4]RFM input'!$F15","v":"MP Services"},"Dx"]
[null,{"$f":"LEFT(B16,4)+1&\"-\"&RIGHT(B16,2)+1","v":"2029-30"},null,10,{"$f":"+'[4]RFM input'!$F16","v":"Meter Reading Devices"},"Dx"]
[null,null,null,11,{"$f":"+'[4]RFM input'!$F17","v":"Country POTS"},"Dx"]
[null,{"$f":"LEFT(B7,1)+1&\". RIN categories\"","v":"3. RIN categories"},null,12,{"$f":"+'[4]RFM input'!$F18","v":"Tariff Meters"},"Dx"]
[null,"Connections",null,13,{"$f":"+'[4]RFM input'!$F19","v":"Computers - IT Infrastructure"},"Dx"]
[null,"Mains replacement",null,14,{"$f":"+'[4]RFM input'!$F20","v":"Fixed Plant"},"Dx"]
[null,"Mains augmentation",null,15,{"$f":"+'[4]RFM input'!$F21","v":"Furniture"},"Dx"]
[null,"Telemetry",null,16,{"$f":"+'[4]RFM input'!$F22","v":"Land"},"Dx"]
[null,"Meter replacement",null,17,{"$f":"+'[4]RFM input'!$F23","v":"Low value assets"},"Dx"]
[null,"ICT",null,18,{"$f":"+'[4]RFM input'!$F24","v":"Mobile Plant"},"Dx"]
[null,"Capitalised network overheads",null,19,{"$f":"+'[4]RFM input'!$F25","v":"Vehicles"},"Dx"]
[null,"Capitalised corporate overheads",null,20,{"$f":"+'[4]RFM input'!$F26","v":"Existing pigging and inspection costs"},"Dx"]
[null,"Other capex",null,21,{"$f":"+'[4]RFM input'!$F53","v":"Leasehold Improvements (SL)"},"Dx"]
[null,null,null,22,{"$f":"+'[4]RFM input'!$F54","v":"Buildings (SL)"},"Dx"]
[null,null,null,23,{"$f":"+'[4]RFM input'!$F55","v":"Software - Inhouse (SL)"},"Dx"]
[null,{"$f":"LEFT(B19,1)+1&\". AER categories\"","v":"4. AER categories"},null,24,{"$f":"+'[4]RFM input'!$F56","v":"Equity raising costs"},"Dx"]
[null,"None specified",null,25,"[please select from list]"]
[null,"[Spare]",null,26]
[null,"[Spare]",null,27]
[null,"[Spare]",null,28]
[null,"[Spare]",null,29]
[null,"[Spare]",null,30]
[null,"[Spare]",null,31]
[null,"[Spare]",null,32]
[null,null,null,33]
[null,{"$f":"LEFT(B31,1)+1&\". Months\"","v":"5. Months"},null,34]
[null,"June",null,35]
[null,"December",null,36]
[null,null,null,37]
[null,null,null,38]
[null,{"$f":"LEFT(B41,1)+1&\". Overhead switch\"","v":"6. Overhead switch"},null,39]
[null,"Yes",null,40]
[null,"No",null,41]
[null,null,null,42]
[null,{"$f":"LEFT(B46,1)+1&\". Distribution/transmission switch\"","v":"7. Distribution/transmission switch"},null,43]
[null,"Dx",null,44]
[null,"Tx",null,45]
[null,null,null,46]
[null,{"$f":"LEFT(B50,1)+1&\". Overhead allocation method\"","v":"8. Overhead allocation method"},null,47]
[null,"Direct costs",null,48]
[null,"Internal labour",null,49]
[null,"DNSP defined",null,50]

{"sheet":"Input| Escalations","index":2,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},null,"Key:","Input","Do not edit cell",null,null,"Formula - do not edit"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255),\"\")","v":"Input| Escalations"},null,"Sheet Validation:",{"$f":"+IF(SUM(A5:A41)<>0,1,0)","v":0}]
[]
[null,{"$f":"LEFT('Input| Setup'!E7,1)+1&\". Inflation table setup\"","v":"10. Inflation table setup"}]
[]
[null,null,null,"Year","Month"]
[null,"First year of forecast regulatory control period (YYYY-YY)",null,"2025-26"]
[null,"Base year for inputs",null,"2022-23","December"]
[null,"Base year for outputs",null,{"$f":"IFERROR(LEFT(D8,4),\"\")","v":"2025"},"June"]
[]
[null,{"$f":"LEFT(B5,2)+1&\". Inflation\"","v":"11. Inflation"},null,"NOTE: please use a one year-lagged CPI series."]
[]
[null,null,null,{"$f":"IFERROR((LEFT(E14,4)-1&IF(MID(E14,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E14,6,2)-1,100),\"00\"))),\"\")","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25",{"$f":"D8","v":"2025-26"},{"$f":"E10&\" \"&D10","v":"June 2025"}]
[null,"CPI year on year change (%) - lagged one year (actual/estimate)",null,{"$f":"+'[2]Output|Rate of return'!O$34","v":1.8404907975460238E-2},{"$f":"+'[2]Output|Rate of return'!P$34","v":8.6058519793459354E-3},{"$f":"+'[2]Output|Rate of return'!Q$34","v":3.4982935153583528E-2},{"$f":"+'[2]Output|Rate of return'!R$34","v":7.8318219291014124E-2},{"$f":"+'[2]Output|Rate of return'!S$34","v":4.0519877675840865E-2},{"$f":"+'[2]Output|Rate of return'!T$34","v":3.2000000000000001E-2},{"$f":"+[1]!f","v":2.7897560446280112E-2}]
[null,{"$f":"E10&\" \"&D10&\" estimate\"","v":"June 2025 estimate"}]
[null,"Cumulative Inflation Index ",null,{"$f":"IFERROR(1+D15,\"\")","v":1.0184049079754602},{"$f":"IFERROR(D17*(1+E15),\"\")","v":1.0271691498685365},{"$f":"E17*(1+F15)","v":1.0631025416301489},{"$f":"F17*(1+G15)","v":1.1463628396143735},{"$f":"G17*(1+H15)","v":1.1928133216476775},{"$f":"H17*(1+I15)","v":1.2309833479404033},{"$f":"I17*(1+J15)","v":1.265324780297935}]
[null,{"$f":"IFERROR(\"Index: Nominal \"&E9&\" to \"& \"Real \"&D10 &\" \"&LEFT(E10,9),\"\")","v":"Index: Nominal December to Real 2025 June"},null,{"$f":"INDEX(\n          $D$17:$J$17,\n          MATCH($D$10- 1,_xlfn.NUMBERVALUE(LEFT($D$14:$J$14,4)),0)\n              )\n  /D$17\n  *(1+D$15)^IF($E$9='Input| Setup'!$B$43,0.5,0)","v":1.2198092890485859},{"$f":"INDEX(\n          $D$17:$J$17,\n          MATCH($D$10- 1,_xlfn.NUMBERVALUE(LEFT($D$14:$J$14,4)),0)\n              )\n  /E$17\n  *(1+E$15)^IF($E$9='Input| Setup'!$B$43,0.5,0)","v":1.2035688875379253},{"$f":"INDEX(\n          $D$17:$J$17,\n          MATCH($D$10- 1,_xlfn.NUMBERVALUE(LEFT($D$14:$J$14,4)),0)\n              )\n  /F$17\n  *(1+F$15)^IF($E$9='Input| Setup'!$B$43,0.5,0)","v":1.1779954587491788},{"$f":"INDEX(\n          $D$17:$J$17,\n          MATCH($D$10- 1,_xlfn.NUMBERVALUE(LEFT($D$14:$J$14,4)),0)\n              )\n  /G$17\n  *(1+G$15)^IF($E$9='Input| Setup'!$B$43,0.5,0)","v":1.1150736418465321},{"$f":"INDEX(\n          $D$17:$J$17,\n          MATCH($D$10- 1,_xlfn.NUMBERVALUE(LEFT($D$14:$J$14,4)),0)\n              )\n  /H$17\n  *(1+H$15)^IF($E$9='Input| Setup'!$B$43,0.5,0)","v":1.0527006422539291},{"$f":"INDEX(\n          $D$17:$J$17,\n          MATCH($D$10- 1,_xlfn.NUMBERVALUE(LEFT($D$14:$J$14,4)),0)\n              )\n  /I$17\n  *(1+I$15)^IF($E$9='Input| Setup'!$B$43,0.5,0)","v":1.0158740079360236},{"$f":"INDEX(\n          $D$17:$J$17,\n          MATCH($D$10- 1,_xlfn.NUMBERVALUE(LEFT($D$14:$J$14,4)),0)\n              )\n  /J$17\n  *(1+J$15)^IF($E$9='Input| Setup'!$B$43,0.5,0)","v":0.98633644906847162}]
[null,{"$f":"IFERROR(\"Real \"&D9 &\" \"&LEFT(E9,9)&\" to \"& \"Real \"&D10 &\" \"&LEFT(E10,9),\"\")","v":"Real 2022-23 December to Real 2025 June"},null,null,null,null,null,null,null,null,{"$f":"INDEX(D14:J18,5,MATCH(D9,D14:J14))","v":1.1150736418465321}]
[null,"Cumulative Inflation Index  (unlagged for historical escalation)",null,1,{"$f":"+D20*(1+E15)","v":1.0086058519793459},1.0438898450946643,1.1256454388984509,1.1712564543889843,1.2087366609294319,1.2424574649913456]
[null,"Nominal to Real 2025 June (for historical escalation)",null,{"$f":"+$I$20/D20*(1+D$15)^0.5","v":1.2198092890485857},1.2035688875379251,1.1779954587491785,1.1150736418465319,1.0527006422539291,1.0158740079360236,0.98633644906847162]
[]
[null,{"$f":"LEFT(B12,2)+1&\". Forecast real price escalation\"","v":"12. Forecast real price escalation"}]
[]
[null,null,null,{"$f":"IF(C14<$D$9,\"\",D14)","v":""},"","","","2023-24","2024-25",{"$f":"J14","v":"2025-26"},{"$f":"IFERROR((LEFT(J25,4)+1&IF(MID(J25,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(J25,6,2)+1,100),\"00\"))),\"\")","v":"2026-27"},{"$f":"IFERROR((LEFT(K25,4)+1&IF(MID(K25,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(K25,6,2)+1,100),\"00\"))),\"\")","v":"2027-28"},{"$f":"IFERROR((LEFT(L25,4)+1&IF(MID(L25,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(L25,6,2)+1,100),\"00\"))),\"\")","v":"2028-29"},{"$f":"IFERROR((LEFT(M25,4)+1&IF(MID(M25,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(M25,6,2)+1,100),\"00\"))),\"\")","v":"2029-30"}]
[null,"Annual escalation"]
[{"$f":"+IF(ISERROR(SUM(H27:N27)),1,0)","v":0},"Internal labour",null,null,null,null,null,5.4960372005078374E-3,1.101761158294012E-2,1.4104239577599428E-2,9.7800343713248077E-3,9.1205655125751149E-3,1.065893064062973E-2,1.1466866713006455E-2]
[null,"Contract labour"]
[null,"Non-labour"]
[null,"Index"]
[{"$f":"+IF(ISERROR(SUM(H31:N31)),1,0)","v":0},"Internal labour",1,{"$f":"IFERROR(C31*(1+D27),\"\")","v":1},1,1,1,1.0054960372005077,1.0165742019865684,1.0309122080797939,1.0409945649086325,1.0504890240361162,1.0616861136820599,1.0738603268387019]
[{"$f":"+IF(ISERROR(SUM(H32:N32)),1,0)","v":0},"Contract labour",1,{"$f":"IFERROR(C32*(1+D28),\"\")","v":1},1,1,1,1,{"$f":"IFERROR(H32*(1+I28),\"\")","v":1},1,1,1,1,1]
[{"$f":"+IF(ISERROR(SUM(H33:N33)),1,0)","v":0},"Non-labour",1,{"$f":"IFERROR(C33*(1+D29),\"\")","v":1},1,1,1,1,1,1,1,1,1,1]
[null,"Cumulative"]
[{"$f":"+IF(ISERROR(SUM(H35:N35)),1,0)","v":0},"Internal labour",null,{"$f":"IF(D31-1=0,0,D31-1)","v":0},0,0,{"$f":"IF(G31-1=0,0,G31-1)","v":0},5.4960372005077307E-3,1.6574201986568449E-2,3.091220807979389E-2,4.0994564908632514E-2,5.0489024036116215E-2,6.1686113682059895E-2,7.3860326838701917E-2]
[null,"Contract labour",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-labour",null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Note: the grey cells below the enable conditional formatting in table \"&LEFT(B23,2)&\". Do not delete.\"","v":"Note: the grey cells below the enable conditional formatting in table 12. Do not delete."}]
[null,null,null,{"$f":"IF(AND(D25=\"\",E25=\"\"),1,\"\")","v":1},1,1,"","",""]
[null,null,null,{"$f":"IF(D25=\"\",0,\"\")","v":0},0,0,0,"",""]

{"sheet":"Input| Projects","index":3,"n_rows":1009,"n_cols":94,"rows_kept":562,"cut":true,"hidden":false,"merged":[[7,31,7,32],[4,8,4,14],[4,16,4,22],[6,2,6,3],[6,43,6,52],[6,24,6,26],[6,28,6,29],[6,8,6,14],[6,16,6,22],[6,5,6,6],[6,34,6,41],[6,31,6,32],[5,31,5,32]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},"Sheet Validation",{"$f":"'Model Validation'!$C$9","v":0},null,null,null,"Key:","Input","Input - optional","Formula - do not edit"]
[null,null,{"$f":"IFERROR(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),\"\")","v":"Input| Projects"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Total annual direct costs excl. type 2 capcons, unescalated (note: please include type 1 capital contributions as defined in table \"&LEFT('Input| Type 2 capcons'!B5,2)&\" and rebates where applicable)\"","v":"Total annual direct costs excl. type 2 capcons, unescalated (note: please include type 1 capital contributions as defined in table 24 and rebates where applicable)"},null,null,null,null,null,null,null,{"$f":"\"Total annual type 1 capital contributions, direct costs, unescalated (note: see table \"&LEFT('Input| Type 2 capcons'!B5,2)&\" for definitions of type 1 and 2 capcons)\"","v":"Total annual type 1 capital contributions, direct costs, unescalated (note: see table 24 for definitions of type 1 and 2 capcons)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AF10:AF1009)=0,0,IF(SUM(AF10:AF1009)=1,0,1))","v":0},{"$f":"IF(SUM(AG10:AG1009)=0,0,IF(SUM(AG10:AG1009)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I10:I1009)","v":144361.25281297602},171437.89484761009,164434.06062493747,179775.06295703241,154619.30610742181,115108.77248463135,96431.493951528319,null,{"$f":"SUM(Q10:Q1009)","v":6271.7755076895655},3053.234000586649,3231.4651528107411,3049.1062012320754,2775.8977886692774,2367.2469487704352,1973.032647695024,null,null,null,null,null,null,null,null,{"$f":"\"NOTE: fill in table only if you select 'DNSP defined' overhead allocation in table \"&LEFT('Input| Overheads'!B40,2)","v":"NOTE: fill in table only if you select 'DNSP defined' overhead allocation in table 35"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AR6+1","v":2},{"$f":"AS6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"BP6+1","v":26},27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"LEFT('Input| Escalations'!B23,2)+1&\". Project Details\"","v":"13. Project Details"},null,null,{"$f":"LEFT(C7,2)+1&\". RIN and optional DNSP mapping categories\"","v":"14. RIN and optional DNSP mapping categories"},null,null,{"$f":"IFERROR(LEFT(F7,2)+1&\". Unescalated direct costs (excluding type 2 capital contributions) ($'000s \"&'Input| Escalations'!$D$9&\" \"&'Input| Escalations'!$E$9&\")\",\"\")","v":"15. Unescalated direct costs (excluding type 2 capital contributions) ($'000s 2022-23 December)"},null,null,null,null,null,null,null,{"$f":"LEFT(I7,2)+1&\". Type 1 capital contributions included in table \"&LEFT(I7,2)&\" ($'000s \"&'Input| Escalations'!$D$9&\" \"&'Input| Escalations'!$E$9&\")\"","v":"16. Type 1 capital contributions included in table 15 ($'000s 2022-23 December)"},null,null,null,null,null,null,null,{"$f":"LEFT(Q7,2)+1&\". Cost components as % of direct costs \"","v":"17. Cost components as % of direct costs "},null,null,null,{"$f":"LEFT(Y7,2)+1&\". Capitalised overheads allocation\"","v":"18. Capitalised overheads allocation"},null,null,{"$f":"LEFT(AC7,2)+1&\". Allocation of capitalised overheads - DNSP defined\"","v":"19. Allocation of capitalised overheads - DNSP defined"},null,null,{"$f":"LEFT(AF7,2)+1&\". AER categories as % of direct costs (i.e. total costs reported in table \"&LEFT(I7,2)& \", excluding capitalised overheads)\"","v":"20. AER categories as % of direct costs (i.e. total costs reported in table 15, excluding capitalised overheads)"},null,null,null,null,null,null,null,null,{"$f":"LEFT(AI7,2)+1&\". PTRM asset classes as % of direct costs (i.e. total costs reported in table \"&LEFT(I7,2)& \", excluding capitalised overheads)\"","v":"21. PTRM asset classes as % of direct costs (i.e. total costs reported in table 15, excluding capitalised overheads)"}]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(SUM(AB10:AB1009)=0,0,1)","v":0},null,null,null,"% of total capitalised overheads allocated to project:",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AQ10:AQ1009)=0,0,1)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AR$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(AR$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(AS$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(AS$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(AT$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(AT$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(AU$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(AU$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(AV$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(AV$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(AW$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(AW$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(AX$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(AX$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(AY$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(AY$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(AZ$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(AZ$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BA$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BA$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BB$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BB$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BC$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BC$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BD$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BD$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BE$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BE$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BF$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BF$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BG$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BG$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BH$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BH$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BI$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BI$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BJ$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BJ$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BK$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BK$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BL$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BL$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BM$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BM$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BN$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BN$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BO$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BO$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":"Dx"},{"$f":"IFERROR(IF(VLOOKUP(BP$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BP$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BQ$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BQ$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BR$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BR$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BS$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BS$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BT$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BT$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BU$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BU$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BV$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BV$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BW$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BW$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BX$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BX$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BY$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BY$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BZ$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(BZ$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CA$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CA$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CB$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CB$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CC$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CC$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CD$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CD$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CE$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CE$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CF$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CF$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CG$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CG$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CH$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CH$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CI$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CI$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CJ$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CJ$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CK$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CK$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CL$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CL$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CM$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CM$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CN$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CN$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CO$6,'Input| Setup'!$D$8:$F$57,3,0)=0,\"\",VLOOKUP(CO$6,'Input| Setup'!$D$8:$F$57,3,0)),\"\")","v":""},{"$f":"IF(SUM(CP10:CP1009)=0,0,1)","v":0}]
[null,null,"Project/Program Inputs","Unique ID",null,{"$f":"MID('Input| Setup'!B19, 4, LEN('Input| Setup'!B19))","v":"RIN categories"},"DNSP category (free-fill)",null,{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},null,{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},null,"Internal labour","Contract labour","Non-labour",null,"Network Overheads Applies","Corporate Overheads Applies",null,"% of total network overheads","% of total corporate overheads",null,{"$f":"IF('Input| Setup'!B32=\"\",\"!Check\",'Input| Setup'!B32)","v":"None specified"},{"$f":"IF('Input| Setup'!B33=\"\",\"!Check\",'Input| Setup'!B33)","v":"[Spare]"},{"$f":"IF('Input| Setup'!B34=\"\",\"!Check\",'Input| Setup'!B34)","v":"[Spare]"},{"$f":"IF('Input| Setup'!B35=\"\",\"!Check\",'Input| Setup'!B35)","v":"[Spare]"},{"$f":"IF('Input| Setup'!B36=\"\",\"!Check\",'Input| Setup'!B36)","v":"[Spare]"},{"$f":"IF('Input| Setup'!B37=\"\",\"!Check\",'Input| Setup'!B37)","v":"[Spare]"},{"$f":"IF('Input| Setup'!B38=\"\",\"!Check\",'Input| Setup'!B38)","v":"[Spare]"},{"$f":"IF('Input| Setup'!B39=\"\",\"!Check\",'Input| Setup'!B39)","v":"[Spare]"},null,{"$f":"IFERROR(IF(VLOOKUP(AR$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(AR$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Trunk Wilton-Sydney"},{"$f":"IF(VLOOKUP(AS$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(AS$6,'Input| Setup'!$D$8:$E$57,2,0))","v":"Trunk Sydney-Newcastle"},{"$f":"IFERROR(IF(VLOOKUP(AT$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(AT$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Trunk Wilton-Wollongong"},{"$f":"IFERROR(IF(VLOOKUP(AU$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(AU$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Contract Meters"},{"$f":"IFERROR(IF(VLOOKUP(AV$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(AV$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Fixed Plant - Distribution"},{"$f":"IFERROR(IF(VLOOKUP(AW$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(AW$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"HP Mains"},{"$f":"IFERROR(IF(VLOOKUP(AX$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(AX$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"HP Services"},{"$f":"IFERROR(IF(VLOOKUP(AY$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(AY$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"MP Mains"},{"$f":"IFERROR(IF(VLOOKUP(AZ$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(AZ$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"MP Services"},{"$f":"IFERROR(IF(VLOOKUP(BA$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BA$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Meter Reading Devices"},{"$f":"IFERROR(IF(VLOOKUP(BB$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BB$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Country POTS"},{"$f":"IFERROR(IF(VLOOKUP(BC$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BC$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Tariff Meters"},{"$f":"IFERROR(IF(VLOOKUP(BD$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BD$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Computers - IT Infrastructure"},{"$f":"IFERROR(IF(VLOOKUP(BE$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BE$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Fixed Plant"},{"$f":"IFERROR(IF(VLOOKUP(BF$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BF$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Furniture"},{"$f":"IFERROR(IF(VLOOKUP(BG$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BG$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Land"},{"$f":"IFERROR(IF(VLOOKUP(BH$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BH$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Low value assets"},{"$f":"IFERROR(IF(VLOOKUP(BI$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BI$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Mobile Plant"},{"$f":"IFERROR(IF(VLOOKUP(BJ$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BJ$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Vehicles"},{"$f":"IFERROR(IF(VLOOKUP(BK$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BK$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Existing pigging and inspection costs"},{"$f":"IFERROR(IF(VLOOKUP(BL$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BL$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Leasehold Improvements (SL)"},{"$f":"IFERROR(IF(VLOOKUP(BM$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BM$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Buildings (SL)"},{"$f":"IFERROR(IF(VLOOKUP(BN$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BN$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Software - Inhouse (SL)"},{"$f":"IFERROR(IF(VLOOKUP(BO$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BO$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"Equity raising costs"},{"$f":"IFERROR(IF(VLOOKUP(BP$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BP$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":"[please select from list]"},{"$f":"IFERROR(IF(VLOOKUP(BQ$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BQ$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BR$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BR$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BS$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BS$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BT$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BT$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BU$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BU$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BV$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BV$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BW$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BW$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BX$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BX$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BY$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BY$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(BZ$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(BZ$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CA$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CA$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CB$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CB$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CC$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CC$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CD$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CD$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CE$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CE$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CF$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CF$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CG$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CG$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CH$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CH$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CI$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CI$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CJ$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CJ$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CK$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CK$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CL$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CL$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CM$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CM$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CN$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CN$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(CO$6,'Input| Setup'!$D$8:$E$57,2,0)=0,\"\",VLOOKUP(CO$6,'Input| Setup'!$D$8:$E$57,2,0)),\"\")","v":""}]
[null,1,"Electricity to Gas Distribution mains","R-CGF",null,"Connections","Refer to sheet 'Input|JGN mapping",null,2818.7719634367709,2677.8333652649317,2410.0500287384384,1928.0400229907507,1349.6280160935255,944.73961126546783,472.36980563273391,null,127.69036994368571,121.30585144650141,136.4088316265956,109.12706530127649,76.388945710893552,53.47226199762548,26.73613099881274,null,0.77361614260781097,0.22638385739218903,0,{"$f":"IF(SUM(Y10:AA10,I10:O10)=0,\"\",IF(SUM(Y10:AA10)=1,\"\",1))","v":""},"Yes","No",null,null,null,null,{"$f":"+IF(SUM(I10:O10)<>0,1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C10=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J10)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C10)<1,0,\n                             (SUM(AR10:CO10)<>1)*1)","v":0}]
[null,{"$f":"IFERROR(B10+1,\"\")","v":2},"Industrial & Commercial Contract Distribution mains","R-CGH",null,"Connections","Refer to sheet 'Input|JGN mapping",null,2240.0878631286214,2240.0878631286214,2240.0878631286214,2240.0878631286214,2240.0878631286214,2240.0878631286214,2240.0878631286214,null,101.47598019972656,101.47598019972656,126.78897305307997,126.78897305307997,126.78897305307997,126.78897305307997,126.78897305307997,null,0.16889554051702899,0.79300087104951966,3.8103588433451394E-2,{"$f":"IF(SUM(Y11:AA11,I11:O11)=0,\"\",IF(SUM(Y11:AA11)=1,\"\",1))","v":""},"Yes","No",null,null,null,null,{"$f":"+IF(SUM(I11:O11)<>0,1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C11=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J11)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C11)<1,0,\n                             (SUM(AR11:CO11)<>1)*1)","v":0}]
[null,{"$f":"IFERROR(B11+1,\"\")","v":3},"Industrial & Commercial Tariff Distribution mains","R-CGI",null,"Connections","Refer to sheet 'Input|JGN mapping",null,3828.0004195591819,3878.2850618342136,3929.2302435480105,3980.8446415516041,4033.1370466752037,4086.1163652254345,4139.7916205022284,null,173.40841900603093,175.68631330108988,222.39443178481739,225.31580671182076,228.27555684181652,231.27418627175956,234.31220572042614,null,0.74232156262444782,0.25767843737555218,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C12=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J12)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C12)<1,0,\n                             (SUM(AR12:CO12)<>1)*1)","v":0}]
[null,4,"New Homes Distribution mains","R-CGG",null,"Connections","Refer to sheet 'Input|JGN mapping",null,11155.69200122147,9212.0660724928584,5623.9904601334192,6591.779933726737,7028.2055059591339,6301.3669055507571,5352.0657699572221,null,505.3528476553326,417.30659308392649,318.31786004355155,373.09474424893335,397.79643163728696,356.65736685417284,302.92692257957879,null,0.77355750046530392,0.2264424995346962,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C13=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J13)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C13)<1,0,\n                             (SUM(AR13:CO13)<>1)*1)","v":0}]
[null,5,"Medium Density & High Rise Distribution mains","R-CGJ",null,"Connections","Refer to sheet 'Input|JGN mapping",null,1323.1887673194371,2076.9570120958247,3440.596674325689,2125.8418147061543,1100.1197720854896,339.53937951782638,54.96659169301811,null,59.940451159570507,94.08615264794085,194.73777176683399,120.32264671236832,62.266779100038704,19.217928880708971,3.1111090898248248,null,0.77449291294632516,0.22550708705367487,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C14=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J14)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C14)<1,0,\n                             (SUM(AR14:CO14)<>1)*1)","v":0}]
[null,6,"Electricity to Gas Inlet service pipes","R-CGA",null,"Connections","Refer to sheet 'Input|JGN mapping",null,12475.428595917982,11851.657166122081,10666.491449509875,8533.1931596078975,5973.2352117255296,4181.2646482078699,2090.6323241039349,null,565.13691539508454,536.88006962533029,603.7234160422588,482.97873283380699,338.08511298366494,236.65957908856544,118.32978954428272,null,0.77449291294632516,0.22550708705367484,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C15=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J15)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C15)<1,0,\n                             (SUM(AR15:CO15)<>1)*1)","v":0}]
[null,7,"Industrial & Commercial Contract Inlet service pipes","R-CGC",null,"Connections","Refer to sheet 'Input|JGN mapping",null,1327.7751983732628,1327.7751983732628,1327.7751983732628,1327.7751983732628,1327.7751983732628,1327.7751983732628,1327.7751983732628,null,60.148216486308804,60.148216486308804,75.152076227926671,75.152076227926671,75.152076227926671,75.152076227926671,75.152076227926671,null,0.10520273589092899,0.89479726410907101,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!AX$9),1,0))","v":1},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C16=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J16)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C16)<1,0,\n                             (SUM(AR16:CO16)<>1)*1)","v":0}]
[null,8,"Industrial & Commercial Tariff Inlet service pipes","R-CGD",null,"Connections","Refer to sheet 'Input|JGN mapping",null,2106.8978680118616,2134.574094237355,2162.6138755785064,2191.0219876980468,2219.8032689918496,2248.9626214129908,2278.50501130664,null,95.442473420937333,96.696206468952184,122.40394535774347,124.01184450370945,125.64086502493868,127.29128437197525,128.96338363995579,null,0.25422397858535867,0.60129741131159598,0.14447861010304536,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C17=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J17)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C17)<1,0,\n                             (SUM(AR17:CO17)<>1)*1)","v":0}]
[null,9,"New Homes Inlet service pipes","R-CGB",null,"Connections","Refer to sheet 'Input|JGN mapping",null,26890.937241178668,22205.802256809617,13556.700426282496,15889.569242867045,16941.578627140279,15189.524950334961,12901.222507292401,null,1218.1594570253935,1005.9228422334758,767.30924412758918,899.34961914627479,958.89335029613983,859.7271121889587,730.20919391274992,null,0.77352145945658835,0.22647854054341165,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C18=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J18)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C18)<1,0,\n                             (SUM(AR18:CO18)<>1)*1)","v":0}]
[null,10,"Medium Density & High Rise Inlet service pipes","R-CGE",null,"Connections","Refer to sheet 'Input|JGN mapping",null,973.23228712444882,1527.6441827995011,2530.6289269748509,1563.5999507330969,809.16049798895574,249.73812887362175,40.42904766884044,null,44.087422606737526,69.202281480817405,143.23359726677654,88.499757211493275,45.798484186174896,14.13517809424699,2.2882840980563688,null,0.77455885143276282,0.22544114856723727,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C19=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J19)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C19)<1,0,\n                             (SUM(AR19:CO19)<>1)*1)","v":0}]
[null,11,"Electricity to Gas Meters","R-CGK",null,"Connections","Refer to sheet 'Input|JGN mapping",null,1165.9168660358359,1107.6210227340441,996.85892046063975,797.48713636851187,558.24099545795821,390.76869682057071,195.38434841028536,null,52.816034031423378,50.175232329852193,56.422214898072205,45.137771918457766,31.596440342920431,22.117508240044302,11.058754120022151,null,0.77361647885647833,0.2263835211435217,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C20=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J20)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C20)<1,0,\n                             (SUM(AR20:CO20)<>1)*1)","v":0}]
[null,12,"Industrial & Commercial Contract Meters","R-CGM",null,"Connections","Refer to sheet 'Input|JGN mapping",null,346.97099503012515,346.97099503012515,346.97099503012515,346.97099503012515,346.97099503012515,346.97099503012515,346.97099503012515,null,15.717786074864669,15.717786074864669,19.638558318705083,19.638558318705083,19.638558318705083,19.638558318705083,19.638558318705083,null,8.4872449041031833E-2,0.91512755095896814,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!AU$9),1,0))","v":1},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C21=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J21)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C21)<1,0,\n                             (SUM(AR21:CO21)<>1)*1)","v":0}]
[null,13,"Industrial & Commercial Tariff Meters","R-CGN",null,"Connections","Refer to sheet 'Input|JGN mapping",null,1542.3530392253374,1562.6134003378857,1583.1399017062447,1603.9360393508159,1625.0053552157483,1646.3514377721986,1667.977922629505,null,69.868592676907781,70.78638703530622,89.605718436573454,90.782779827256178,91.975303105211353,93.183491377906435,94.407550420829963,null,0.77449291294632527,0.22550708705367484,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C22=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J22)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C22)<1,0,\n                             (SUM(AR22:CO22)<>1)*1)","v":0}]
[null,14,"New Homes Meters","R-CGL",null,"Connections","Refer to sheet 'Input|JGN mapping",null,2400.9901015625737,1982.6721150578549,1210.4265181025241,1418.719553284885,1512.6494931652651,1356.2152455342775,1151.9013733233357,null,108.7648516007846,89.815046812120826,68.510140924602865,80.2995267159245,85.615961313153988,76.76178289724011,65.197617730100802,null,0.77352154405084972,0.22647845594915034,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C23=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J23)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C23)<1,0,\n                             (SUM(AR23:CO23)<>1)*1)","v":0}]
[null,15,"Medium Density Meters","R-CGO",null,"Connections","Refer to sheet 'Input|JGN mapping",null,178.75451269562151,280.58388021163898,464.80305538505922,287.18791078131625,148.61928896535542,45.869642960799304,7.4256421723784349,null,8.0975794251116557,12.710449773587246,26.307852934794351,16.254835750222497,8.4118517554391161,2.5962217915812409,0.4202913469566194,null,0.77449291294632516,0.22550708705367484,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C24=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J24)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C24)<1,0,\n                             (SUM(AR24:CO24)<>1)*1)","v":0}]
[null,16,"High Rise Individually Metered Meters","R-CGU",null,"Connections","Refer to sheet 'Input|JGN mapping",null,1512.0231342937097,2405.0068898922782,4020.5008766712431,2462.9203598867816,1247.754918562887,346.70086103729722,9.5695496906129769,null,68.494647983505047,108.9468121121202,227.56034961959233,139.40129236959183,70.622928390659411,19.623268734711022,0.54163651248869449,null,0.77559774197830444,0.22440225802169558,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C25=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J25)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C25)<1,0,\n                             (SUM(AR25:CO25)<>1)*1)","v":0}]
[null,17,"High Rise Volume Boundary Meters","R-CGW",null,"Connections","Refer to sheet 'Input|JGN mapping",null,582.1584873008303,582.1584873008303,582.1584873008303,582.1584873008303,582.1584873008303,582.1584873008303,582.1584873008303,null,26.371779474727614,26.371779474727614,32.950170381226989,32.950170381226989,32.950170381226989,32.950170381226989,32.950170381226989,null,0.77557486535101938,0.22442513464898062,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C26=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J26)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C26)<1,0,\n                             (SUM(AR26:CO26)<>1)*1)","v":0}]
[null,18,"Trial of Remote Reading Technology for Large I&C Meters RY-First Half",10068368,null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,0,0,49.754082118601744,290.46932480357151,0,0,0,null,0,0,0,0,0,0,0,null,0.27146654335904091,0.72853345664095903,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!AU$9),1,0))","v":1},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C27=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J27)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C27)<1,0,\n                             (SUM(AR27:CO27)<>1)*1)","v":0}]
[null,19,"Trial of Remote Reading Technology for Large I&C Meters RY-Second Half",10068368,null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,0,0,80.106909096423138,0,0,0,0,null,0,0,0,0,0,0,0,null,0.27146654335904097,0.72853345664095914,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!AU$9),1,0))","v":1},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C28=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J28)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C28)<1,0,\n                             (SUM(AR28:CO28)<>1)*1)","v":0}]
[null,20,"End of Life Replacement of Meter Data Logger Batteries","R-RA1",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,980,925.6,943.8,1076.9000000000001,1086.3,1007.6000000000001,925.6,null,0,0,0,0,0,0,0,null,0.41441356816390762,0.58558643183609238,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BA$9),1,0))","v":1},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C29=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J29)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C29)<1,0,\n                             (SUM(AR29:CO29)<>1)*1)","v":0}]
[null,21,"Replacement of Testing Sample of I&C Diaphragm Gas Meters","R-RA2",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,381.8846103339414,437.57611600764119,636.47435055656899,686.19890919380089,572.82691550091215,595.56153113618802,643.69490389702867,null,0,0,0,0,0,0,0,null,0.77222832670913877,0.22777167329086129,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C30=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J30)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C30)<1,0,\n                             (SUM(AR30:CO30)<>1)*1)","v":0}]
[null,22,"Replacement of Defective Residential Hot Water Meters","R-RA4",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,2185.0066920392223,2185.0066920392223,2185.0066920392223,2185.0066920392223,2185.0066920392223,2185.0066920392223,2185.0066920392223,null,0,0,0,0,0,0,0,null,0.77449291294632516,0.22550708705367489,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C31=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J31)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C31)<1,0,\n                             (SUM(AR31:CO31)<>1)*1)","v":0}]
[null,23,"End of Life Replacement of Residential and Small I&C Meter Remote Reading Technology RY-First Half","R-RA5-AA",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,0,0,0,212.31979540227201,108.47136103964469,108.47136103964468,113.85394194135745,null,0,0,0,0,0,0,0,null,0.21247434779597943,0.7875256522040206,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BA$9),1,0))","v":1},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C32=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J32)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C32)<1,0,\n                             (SUM(AR32:CO32)<>1)*1)","v":0}]
[null,24,"End of Life Replacement of Residential and Small I&C Meter Remote Reading Technology RY-Second Half","R-RA5-AA",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,0,0,145.63220380190481,108.47136103964469,108.47136103964469,108.47136103964468,108.47136103964469,null,0,0,0,0,0,0,0,null,0.21247434779597943,0.7875256522040206,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BA$9),1,0))","v":1},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C33=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J33)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C33)<1,0,\n                             (SUM(AR33:CO33)<>1)*1)","v":0}]
[null,25,"End of Life Replacement of Metreteks RY-First Half","R-RA6",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,2693.8702903607764,1148.5292903607765,0,5395.1106194091481,541.33514945895934,379.67022736907251,0,null,0,0,0,0,0,0,0,null,0.27146654335904091,0.72853345664095903,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!AU$9),1,0))","v":1},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C34=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J34)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C34)<1,0,\n                             (SUM(AR34:CO34)<>1)*1)","v":0}]
[null,26,"End of Life Replacement of Metreteks RY-Second Half","R-RA6",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,0,0,1087.0042507384255,541.33514945895934,374.28764646735976,0,0,null,0,0,0,0,0,0,0,null,0.27146654335904091,0.72853345664095903,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!AU$9),1,0))","v":1},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C35=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J35)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C35)<1,0,\n                             (SUM(AR35:CO35)<>1)*1)","v":0}]
[null,27,"End of Life Replacement of I&C Turbine Gas Meters RY-First Half","R-RA7",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,0,163.93913011676901,37.91269109605053,99.422817421066853,38.508484053617273,17.384332375698452,166.44633899667889,null,0,0,0,0,0,0,0,null,0.77747370641330904,0.22252629358669093,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C36=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J36)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C36)<1,0,\n                             (SUM(AR36:CO36)<>1)*1)","v":0}]
[null,28,"End of Life Replacement of I&C Turbine Gas Meters RY-Second Half","R-RA7",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,163.93913011676901,37.91269109605053,99.422817421066853,38.508484053617273,17.384332375698452,166.44633899667889,11.057148467828345,null,0,0,0,0,0,0,0,null,0.77747370641330904,0.22252629358669093,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C37=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J37)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C37)<1,0,\n                             (SUM(AR37:CO37)<>1)*1)","v":0}]
[null,29,"Replacement of  Defective I&C Gas Regulators","R-RA8",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,115.33311874048134,115.33311874048134,115.33311874048134,115.33311874048134,115.33311874048134,115.33311874048134,115.33311874048134,null,0,0,0,0,0,0,0,null,0.70408446631484112,0.29591553368515894,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C38=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J38)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C38)<1,0,\n                             (SUM(AR38:CO38)<>1)*1)","v":0}]
[null,30,"Upgrade or downgrade of Meter Capacity","R-RAE",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,1105.3302115449774,1105.3302115449774,1105.3302115449774,1105.3302115449774,1105.3302115449774,1105.3302115449774,1105.3302115449774,null,0,0,0,0,0,0,0,null,0.77449291294632516,0.22550708705367487,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C39=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J39)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C39)<1,0,\n                             (SUM(AR39:CO39)<>1)*1)","v":0}]
[null,31,"End of Life Replacement of Indstrial & Commercial Diaphragm Gas Meters Sets RY-First Half","R-RAF",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,0,1299.3787040703817,661.35087061597278,1290.4284077395657,2006.4074275713649,3374.1818789275244,1878.2862593047589,null,0,0,0,0,0,0,0,null,0.36933447337851466,0.63066552662148534,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C40=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J40)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C40)<1,0,\n                             (SUM(AR40:CO40)<>1)*1)","v":0}]
[null,32,"End of Life Replacement of Indstrial & Commercial Diaphragm Gas Meters Sets RY-Second Half","R-RAF",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,1299.3787040703817,661.35087061597278,1290.4284077395657,2006.4074275713651,3374.1818789275244,1878.2862593047589,856.00168430705446,null,0,0,0,0,0,0,0,null,0.36933447337851466,0.63066552662148534,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C41=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J41)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C41)<1,0,\n                             (SUM(AR41:CO41)<>1)*1)","v":0}]
[null,33,"Replacement of Defective Mercury/Metretek Equipment","R-RAG",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,241.34532014757355,241.34532014757355,241.34532014757355,241.34532014757355,241.34532014757355,241.34532014757355,241.34532014757355,null,0,0,0,0,0,0,0,null,0.35891134990195556,0.6410886500980445,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!AU$9),1,0))","v":1},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C42=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J42)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C42)<1,0,\n                             (SUM(AR42:CO42)<>1)*1)","v":0}]
[null,34,"Replacement of Defective Meter Data Loggers","R-RAI",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,606.1709783736801,606.1709783736801,606.1709783736801,606.1709783736801,606.1709783736801,606.1709783736801,606.1709783736801,null,0,0,0,0,0,0,0,null,0.36523705725732997,0.63476294274266998,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BA$9),1,0))","v":1},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C43=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J43)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C43)<1,0,\n                             (SUM(AR43:CO43)<>1)*1)","v":0}]
[null,35,"Replacement of Defective Regulators","R-RAJ",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,872.19119164362496,872.19119164362496,872.19119164362496,872.19119164362496,872.19119164362496,872.19119164362496,872.19119164362496,null,0,0,0,0,0,0,0,null,0.77449291294632505,0.22550708705367487,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C44=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J44)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C44)<1,0,\n                             (SUM(AR44:CO44)<>1)*1)","v":0}]
[null,36,"End of Life Testing & Replacement of I&C Rotary Gas Meter Sets incl FEED RY-First Half","R-RAM",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,0,77.321774309562102,122.76511566687715,215.20922659267924,729.25186448681677,669.13034419521739,1968.4027568511722,null,0,0,0,0,0,0,0,null,0.28650150594614754,0.71349849405385246,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C45=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J45)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C45)<1,0,\n                             (SUM(AR45:CO45)<>1)*1)","v":0}]
[null,37,"End of Life Testing & Replacement of I&C Rotary Gas Meter Sets incl FEED RY-Second Half","R-RAM",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,77.321774309562102,122.76511566687715,215.20922659267924,729.25186448681677,669.13034419521739,1968.4027568511724,901.84055787962905,null,0,0,0,0,0,0,0,null,0.28650150594614748,0.71349849405385246,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C46=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J46)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C46)<1,0,\n                             (SUM(AR46:CO46)<>1)*1)","v":0}]
[null,38,"Replacement of Defective I&C Turbine Gas Meters","R-RAN",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,26.301380558971534,26.301380558971534,26.301380558971534,26.301380558971534,26.301380558971534,26.301380558971534,26.301380558971534,null,0,0,0,0,0,0,0,null,0.77449291294632505,0.22550708705367481,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C47=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J47)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C47)<1,0,\n                             (SUM(AR47:CO47)<>1)*1)","v":0}]
[null,39,"Replacement of Defective I&C Rotary Gas Meters","R-RAO",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,83.930668143773957,83.930668143773957,83.930668143773957,83.930668143773957,83.930668143773957,83.930668143773957,83.930668143773957,null,0,0,0,0,0,0,0,null,0.77449291294632516,0.22550708705367484,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C48=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J48)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C48)<1,0,\n                             (SUM(AR48:CO48)<>1)*1)","v":0}]
[null,40,"Replacement of Defective Diaphragm Gas Meters","R-RAP",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,206.47898736239097,206.47898736239097,206.47898736239097,206.47898736239097,206.47898736239097,206.47898736239097,206.47898736239097,null,0,0,0,0,0,0,0,null,0.77449291294632516,0.22550708705367489,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C49=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J49)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C49)<1,0,\n                             (SUM(AR49:CO49)<>1)*1)","v":0}]
[null,41,"End of Life Replacement of Residential Hot Water Meters","R-RAQ",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,1489.012419623135,871.16641682556121,126.6602070139937,0,1117.0257807910129,2826.3168213080503,3209.1397471357591,null,0,0,0,0,0,0,0,null,0.77383402587513073,0.22616597412486925,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C50=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J50)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C50)<1,0,\n                             (SUM(AR50:CO50)<>1)*1)","v":0}]
[null,42,"Planned statistical sampling of Residential aged gas meters & Compliance testing","R-RAS",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,375.91776698449712,303.02116578218022,250.85006884326711,299.44780297814509,381.63514747095343,419.50344999740344,361.61497257203411,null,0,0,0,0,0,0,0,null,0.77331416662756669,0.22668583337243331,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C51=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J51)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C51)<1,0,\n                             (SUM(AR51:CO51)<>1)*1)","v":0}]
[null,43,"Replacement of Defective Residential Gas Meters","R-RAV",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,1584.9124227631362,1584.9124227631362,1876.7825235293833,1876.7825235293833,1876.7825235293833,1876.7825235293833,1876.7825235293833,null,0,0,0,0,0,0,0,null,0.77449291294632516,0.22550708705367481,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C52=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J52)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C52)<1,0,\n                             (SUM(AR52:CO52)<>1)*1)","v":0}]
[null,44,"Planned replacement of Residential aged gas meters","R-RAZ",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,2431.4894661891481,4387.2958068915832,3439.609342071878,3576.8936716529879,7868.3735083111569,12204.576899760697,11634.493106407386,null,0,0,0,0,0,0,0,null,0.7785325310083856,0.22146746899161435,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C53=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J53)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C53)<1,0,\n                             (SUM(AR53:CO53)<>1)*1)","v":0}]
[null,45,"End of Life Replacement of Difficult to Access Residential Gas Meters","R-RDG",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,1263.7297446395123,2369.5931234229033,1180.2532855277366,0,0,0,0,null,0,0,0,0,0,0,0,null,0.44595942530231225,0.55404057469768764,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C54=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J54)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C54)<1,0,\n                             (SUM(AR54:CO54)<>1)*1)","v":0}]
[null,46,"End of Life Replacement of Difficult to Access Residential Hot Water Meters","R-RDH",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,1663.2611629628714,2020.3154282081491,2327.5017793130246,1138.8169325863114,0,0,0,null,0,0,0,0,0,0,0,null,0.31014840076134276,0.68985159923865735,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C55=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J55)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C55)<1,0,\n                             (SUM(AR55:CO55)<>1)*1)","v":0}]
[null,47,"End of Life Replacement of Mechanical Gas Metes with Digital Gas Meters RY-First Half","R-RDZ",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,0,0,0,425.05877747636401,387.80481411885853,387.80481411885853,387.80481411885853,null,0,0,0,0,0,0,0,null,0.1449185479205331,0.85508145207946684,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C56=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J56)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C56)<1,0,\n                             (SUM(AR56:CO56)<>1)*1)","v":0}]
[null,48,"End of Life Replacement of Mechanical Gas Metes with Digital Gas Meters RY-Second Half","R-RDZ",null,"Meter replacement","Refer to sheet 'Input|JGN mapping",null,0,0,100.21374494215938,387.80481411885853,387.80481411885853,387.80481411885853,387.80481411885853,null,0,0,0,0,0,0,0,null,0.1449185479205331,0.85508145207946684,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BC$9),1,0))","v":1},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C57=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J57)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C57)<1,0,\n                             (SUM(AR57:CO57)<>1)*1)","v":0}]
[null,49,"Campsie (Sydney South) RY-First Half",13033949,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,68.63631452636065,12.232768937493848,0,0,0,null,0,0,0,0,0,0,0,null,0.71517817069883904,0.28482182930116101,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C58=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J58)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C58)<1,0,\n                             (SUM(AR58:CO58)<>1)*1)","v":0}]
[null,50,"Campsie (Sydney South) RY-Second Half",13033949,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,345.35658901837746,990.2168152996453,0,0,0,0,null,0,0,0,0,0,0,0,null,0.16231027139203114,0.81671367186592714,2.0976056742041786E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C59=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J59)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C59)<1,0,\n                             (SUM(AR59:CO59)<>1)*1)","v":0}]
[null,51,"Lilli Pilli RY-First Half",10056139,null,"Connections","Refer to sheet 'Input|JGN mapping",null,46.375524328710242,1292.5805278168391,680.84876219607463,9832.3067261908818,216.56802237773593,0,0,null,0,0,0,0,0,0,0,null,3.5621128652667929E-2,0.65402442052109722,0.31035445082623486,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C60=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J60)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C60)<1,0,\n                             (SUM(AR60:CO60)<>1)*1)","v":0}]
[null,52,"Lilli Pilli RY-Second Half",10056139,null,"Connections","Refer to sheet 'Input|JGN mapping",null,9.8705359694210024,841.06423030152359,3689.4196425336504,13340.218931603629,0,0,0,null,0,0,0,0,0,0,0,null,1.9253313245859049E-2,0.66033999471558968,0.32040669203855121,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C61=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J61)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C61)<1,0,\n                             (SUM(AR61:CO61)<>1)*1)","v":0}]
[null,53,"SPM Integrity Management - Phase 2 RY-First Half",10043035,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,21.958784975142077,1824.811027377847,4640.33537284044,3960.4983297088661,0,0,0,null,0,0,0,0,0,0,0,null,9.351572178192169E-2,0.77850092178335717,0.12798335643472111,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C62=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J62)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C62)<1,0,\n                             (SUM(AR62:CO62)<>1)*1)","v":0}]
[null,54,"SPM Integrity Management - Phase 2 RY-Second Half",10043035,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,1438.0703629280451,1136.8169477305235,7179.9612240898559,0,0,0,0,null,0,0,0,0,0,0,0,null,7.8834075292919734E-2,0.78566088915870991,0.13550503554837048,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C63=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J63)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C63)<1,0,\n                             (SUM(AR63:CO63)<>1)*1)","v":0}]
[null,55,"Figtree CDP - Stage 2 RY-First Half",10068727,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,230.52518780393243,null,0,0,0,0,0,0,0,null,0.1083859631857379,0.66464684202232216,0.22696719479193994,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C64=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J64)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C64)<1,0,\n                             (SUM(AR64:CO64)<>1)*1)","v":0}]
[null,56,"Figtree CDP - Stage 2 RY-Second Half",10068727,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,349.80185065418317,0,null,0,0,0,0,0,0,0,null,0.18057081257715296,0.81942918742284698,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C65=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J65)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C65)<1,0,\n                             (SUM(AR65:CO65)<>1)*1)","v":0}]
[null,57,"Woolwich Low Pressure CDP RY-First Half",10054437,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,321.30547575565578,0,null,0,0,0,0,0,0,0,null,8.3503516625416024E-2,0.60149608051491932,0.31500040285966463,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C66=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J66)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C66)<1,0,\n                             (SUM(AR66:CO66)<>1)*1)","v":0}]
[null,58,"Woolwich Low Pressure CDP RY-Second Half",10054437,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,412.24576510493108,0,0,null,0,0,0,0,0,0,0,null,0.16712093321754531,0.83287906678245471,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C67=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J67)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C67)<1,0,\n                             (SUM(AR67:CO67)<>1)*1)","v":0}]
[null,59,"Bayview Low Pressure CDP RY-First Half",10054436,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,112.96669995816919,0,null,0,0,0,0,0,0,0,null,1.9085058840199787E-2,0.69125350679319542,0.2896614343666048,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C68=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J68)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C68)<1,0,\n                             (SUM(AR68:CO68)<>1)*1)","v":0}]
[null,60,"Bayview Low Pressure CDP RY-Second Half",10054436,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,80.924815843049032,0,0,null,0,0,0,0,0,0,0,null,9.3188286517326413E-2,0.90681171348267364,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C69=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J69)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C69)<1,0,\n                             (SUM(AR69:CO69)<>1)*1)","v":0}]
[null,61,"Box Hill CDP RY-First Half",10068428,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,1432.5171711974933,0,0,0,0,null,0,0,0,0,0,0,0,null,8.3787070801505745E-3,0.93474983470621587,5.6871458213633493E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C70=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J70)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C70)<1,0,\n                             (SUM(AR70:CO70)<>1)*1)","v":0}]
[null,62,"Box Hill CDP RY-Second Half",10068428,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,1367.7585753852688,0,0,0,0,0,null,0,0,0,0,0,0,0,null,2.5447067754397042E-2,0.97455293224560291,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C71=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J71)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C71)<1,0,\n                             (SUM(AR71:CO71)<>1)*1)","v":0}]
[null,63,"North Sydney CDP RY-First Half",10068856,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,1136.872988470052,null,0,0,0,0,0,0,0,null,2.9143730213558615E-2,0.67392691947410355,0.29692935031233797,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C72=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J72)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C72)<1,0,\n                             (SUM(AR72:CO72)<>1)*1)","v":0}]
[null,64,"North Sydney CDP RY-Second Half",10068856,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,393.44146010993887,0,null,0,0,0,0,0,0,0,null,9.1367846799263602E-2,0.90863215320073643,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C73=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J73)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C73)<1,0,\n                             (SUM(AR73:CO73)<>1)*1)","v":0}]
[null,65,"Umina Beach Low Pressure CDP RY-First Half",10068848,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,364.44930356902699,0,0,0,null,0,0,0,0,0,0,0,null,5.317670901991399E-2,0.946823290980086,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C74=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J74)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C74)<1,0,\n                             (SUM(AR74:CO74)<>1)*1)","v":0}]
[null,66,"Umina Beach Low Pressure CDP RY-Second Half",10068848,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,404.33915499319534,0,0,0,null,0,0,0,0,0,0,0,null,9.2407799934142495E-3,0.86331445313395672,0.12744476687262907,{"$f":"IF(SUM(Y75:AA75,I75:O75)=0,\"\",IF(SUM(Y75:AA75)=1,\"\",1))","v":""},"Yes","No",null,null,null,null,{"$f":"+IF(SUM(I75:O75)<>0,1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C75=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J75)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C75)<1,0,\n                             (SUM(AR75:CO75)<>1)*1)","v":0}]
[null,{"$f":"IFERROR(B75+1,\"\")","v":67},"Auburn CDP RY-First Half",10065576,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,618.49769583514558,0,0,0,null,0,0,0,0,0,0,0,null,5.5288554785308024E-2,0.77214218889424835,0.17256925632044373,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C76=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J76)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C76)<1,0,\n                             (SUM(AR76:CO76)<>1)*1)","v":0}]
[null,68,"Auburn CDP RY-Second Half",10065576,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,276.20620377681979,0,0,0,0,null,0,0,0,0,0,0,0,null,0.12954360854423369,0.87045639145576625,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C77=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J77)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C77)<1,0,\n                             (SUM(AR77:CO77)<>1)*1)","v":0}]
[null,69,"Goulburn 7kPa CDP RY-First Half",10069030,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,83.353622311401892,0,0,0,null,0,0,0,0,0,0,0,null,0.18492422889638707,0.51797822722228182,0.29709754388133114,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C78=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J78)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C78)<1,0,\n                             (SUM(AR78:CO78)<>1)*1)","v":0}]
[null,70,"Goulburn 7kPa CDP RY-Second Half",10069030,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,119.75271806536708,0,0,0,0,null,0,0,0,0,0,0,0,null,0.35945784584191065,0.64054215415808935,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C79=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J79)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C79)<1,0,\n                             (SUM(AR79:CO79)<>1)*1)","v":0}]
[null,71,"Blue Mountain Pressure Reduction Glenbrook-Springwood RY-First Half",10071182,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,442.18054503173028,0,0,0,null,0,0,0,0,0,0,0,null,0.14660730968046165,0.76240361857010219,9.0989071749436212E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C80=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J80)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C80)<1,0,\n                             (SUM(AR80:CO80)<>1)*1)","v":0}]
[null,72,"Blue Mountain Pressure Reduction Glenbrook-Springwood RY-Second Half",10071182,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,106.25187720202958,0,0,0,0,null,0,0,0,0,0,0,0,null,0.27704360425072977,0.72295639574927029,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C81=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J81)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C81)<1,0,\n                             (SUM(AR81:CO81)<>1)*1)","v":0}]
[null,73,"Gymea Bay 210 kPa CDP RY-First Half",10000024,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,365.94060486836048,0,0,null,0,0,0,0,0,0,0,null,9.2174827770073547E-2,0.71184262759358119,0.1959825446363454,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C82=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J82)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C82)<1,0,\n                             (SUM(AR82:CO82)<>1)*1)","v":0}]
[null,74,"Gymea Bay 210 kPa CDP RY-Second Half",10000024,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,0,0,575.66587138521743,0,0,0,null,0,0,0,0,0,0,0,null,0.14098037937227559,0.85901962062772441,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C83=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J83)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C83)<1,0,\n                             (SUM(AR83:CO83)<>1)*1)","v":0}]
[null,75,"Newcastle MP1 30kPa Rehabilitation Stage 1 RY-First Half",10022511,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,21.904018387090456,204.09822700129305,4552.7002685229681,0,0,0,0,null,0,0,0,0,0,0,0,null,9.5736762939311992E-2,0.48734614350492417,0.41691709355576384,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C84=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J84)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C84)<1,0,\n                             (SUM(AR84:CO84)<>1)*1)","v":0}]
[null,76,"Newcastle MP1 30kPa Rehabilitation Stage 1 RY-Second Half",10022511,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,402.17458767182177,2598.9584226711495,66.359938223665594,0,0,0,0,null,0,0,0,0,0,0,0,null,0.18627786631950161,0.81372213368049839,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C85=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J85)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C85)<1,0,\n                             (SUM(AR85:CO85)<>1)*1)","v":0}]
[null,77,"Haberfield Strathfield Campsie 7kPa Rehabilitation RY-First Half",10022508,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,997.90365775815371,6037.536274134497,0,null,0,0,0,0,0,0,0,null,4.9734157885454565E-2,0.88932609049330602,6.093975162123931E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C86=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J86)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C86)<1,0,\n                             (SUM(AR86:CO86)<>1)*1)","v":0}]
[null,78,"Haberfield Strathfield Campsie 7kPa Rehabilitation RY-Second Half",10022508,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,0,0,110.76772527877259,5829.0948983155249,0,0,null,0,0,0,0,0,0,0,null,4.8847595097117738E-2,0.90057819599912881,5.0574208903753394E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C87=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J87)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C87)<1,0,\n                             (SUM(AR87:CO87)<>1)*1)","v":0}]
[null,79,"Kurri Kurri Rehabilitation Stage 2 RY-First Half",10068650,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,59.67231545694915,null,0,0,0,0,0,0,0,null,0.71407136245376646,0.2859286375462336,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C88=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J88)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C88)<1,0,\n                             (SUM(AR88:CO88)<>1)*1)","v":0}]
[null,80,"Kurri Kurri Rehabilitation Stage 2 RY-Second Half",10068650,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,78.216149594868227,563.56484920393234,null,0,0,0,0,0,0,0,null,0.17268707558266491,0.82731292441733517,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C89=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J89)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C89)<1,0,\n                             (SUM(AR89:CO89)<>1)*1)","v":0}]
[null,81,"Richmond Rd 150mm Steel Mains Rehabilitation RY-Second Half",10068691,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,300.27956418491766,null,0,0,0,0,0,0,0,null,0.16784399097836034,0.76323111523005194,6.8924893791587769E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C90=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J90)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C90)<1,0,\n                             (SUM(AR90:CO90)<>1)*1)","v":0}]
[null,82,"Newcastle MP1 30kPa Rehabilitation Stage 3 RY-First Half",10069081,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,0,295.31159000088417,133.64739417467968,3959.7101610234654,0,0,null,0,0,0,0,0,0,0,null,0.12680131701090153,0.64551829606329536,0.22768038692580314,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C91=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J91)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C91)<1,0,\n                             (SUM(AR91:CO91)<>1)*1)","v":0}]
[null,83,"Newcastle MP1 30kPa Rehabilitation Stage 3 RY-Second Half",10069081,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,105.0544617559958,122.00938270012898,3540.0119614440214,0,0,0,null,0,0,0,0,0,0,0,null,0.16480689454558539,0.74909054600602731,8.6102559448387267E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C92=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J92)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C92)<1,0,\n                             (SUM(AR92:CO92)<>1)*1)","v":0}]
[null,84,"Newcastle MP1 30kPa Rehabilitation Stage 2 RY-First Half",10069080,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,380.09165700697559,134.18144170604958,4637.9640468378238,0,0,0,null,0,0,0,0,0,0,0,null,0.10301075924793013,0.63215610819846513,0.26483313255360463,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C93=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J93)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C93)<1,0,\n                             (SUM(AR93:CO93)<>1)*1)","v":0}]
[null,85,"Newcastle MP1 30kPa Rehabilitation Stage 2 RY-Second Half",10069080,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,111.73005765833656,123.34450186277216,3630.1725584973146,0,0,0,0,null,0,0,0,0,0,0,0,null,0.1608558181521984,0.8391441818478016,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C94=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J94)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C94)<1,0,\n                             (SUM(AR94:CO94)<>1)*1)","v":0}]
[null,86,"Strathfield CBD 7kPa Mains Rehabilitation RY-First Half",10022499,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,59.67231545694915,2060.0289895701699,null,0,0,0,0,0,0,0,null,8.6109177739648768E-2,0.71053638485578841,0.20335443740456288,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C95=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J95)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C95)<1,0,\n                             (SUM(AR95:CO95)<>1)*1)","v":0}]
[null,87,"Strathfield CBD 7kPa Mains Rehabilitation RY-Second Half",10022499,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,78.216149594868227,964.80148886338498,0,null,0,0,0,0,0,0,0,null,0.15034818331483957,0.84965181668516043,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C96=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J96)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C96)<1,0,\n                             (SUM(AR96:CO96)<>1)*1)","v":0}]
[null,88,"Pennant Hills Rd 350mm Steel Main Rehabilitation RY-First Half",10068673,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,34.456905149865136,477.56246809929308,null,0,0,0,0,0,0,0,null,0.18411563093432443,0.62321265631985123,0.19267171274582437,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C97=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J97)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C97)<1,0,\n                             (SUM(AR97:CO97)<>1)*1)","v":0}]
[null,89,"Pennant Hills Rd 350mm Steel Main Rehabilitation RY-Second Half",10068673,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,166.25772341626111,1717.6633643878367,null,0,0,0,0,0,0,0,null,7.2234142211937441E-2,0.59786096286171508,0.32990489492634756,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C98=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J98)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C98)<1,0,\n                             (SUM(AR98:CO98)<>1)*1)","v":0}]
[null,90,"Lic 2B and WPM Integrity Management RY-First Half",10038241,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,110.10768847977771,335.06924544365501,88.412564653793211,0,0,0,null,0,0,0,0,0,0,0,null,0.53096237175408922,0.46903762824591083,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C99=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J99)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C99)<1,0,\n                             (SUM(AR99:CO99)<>1)*1)","v":0}]
[null,91,"Lic 2B and WPM Integrity Management RY-Second Half",10038241,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,477.03337139969392,893.37235070390057,0,0,0,0,null,0,0,0,0,0,0,0,null,0.28124559618176281,0.71875440381823719,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C100=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J100)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C100)<1,0,\n                             (SUM(AR100:CO100)<>1)*1)","v":0}]
[null,92,"SPM - Lidcombe to Banksmeadow Pigging Facilities RY-First Half",10033694,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,70.539285303340776,402.77940284929372,928.32688834684984,1541.1342608697335,0,0,0,null,0,0,0,0,0,0,0,null,0.10697150380197586,0.89302849619802405,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C101=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J101)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C101)<1,0,\n                             (SUM(AR101:CO101)<>1)*1)","v":0}]
[null,93,"SPM - Lidcombe to Banksmeadow Pigging Facilities RY-Second Half",10033694,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,1460.6133004284584,764.23539013401853,5260.6858473925186,0,0,0,0,null,0,0,0,0,0,0,0,null,0.11724782191192727,0.88275217808807271,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C102=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J102)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C102)<1,0,\n                             (SUM(AR102:CO102)<>1)*1)","v":0}]
[null,94,"SPM - Putney - Stringybark Pigging Facilities RY-First Half",10033695,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,197.69396136016636,214.2547525487613,141.80752110329206,0,null,0,0,0,0,0,0,0,null,0.5716926792181779,0.42830732078182221,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C103=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J103)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C103)<1,0,\n                             (SUM(AR103:CO103)<>1)*1)","v":0}]
[null,95,"SPM - Putney - Stringybark Pigging Facilities RY-Second Half",10033695,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,524.02703817753422,741.67772858263743,7537.4475767286367,0,0,null,0,0,0,0,0,0,0,null,8.770475922876593E-2,0.83338865666058737,7.8906584110646688E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C104=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J104)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C104)<1,0,\n                             (SUM(AR104:CO104)<>1)*1)","v":0}]
[null,96,"Shallow sec Mains Package B RY-First Half",10050747,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,88.16132045997918,615.0642225819231,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.32770837840623146,0.57002254612260039,0.10226907547116806,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C105=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J105)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C105)<1,0,\n                             (SUM(AR105:CO105)<>1)*1)","v":0}]
[null,97,"Shallow sec Mains Package B RY-Second Half",10050747,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,772.8748920638584,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.23926451375003246,0.76073548624996756,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C106=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J106)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C106)<1,0,\n                             (SUM(AR106:CO106)<>1)*1)","v":0}]
[null,98,"SPM Exposed Main - Richardson Cr, Marrickville RY-First Half",10053729,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,70.943592496744358,140.52433153399181,19.463884912223492,null,0,0,0,0,0,0,0,null,0.67889596093376725,0.32110403906623275,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C107=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J107)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C107)<1,0,\n                             (SUM(AR107:CO107)<>1)*1)","v":0}]
[null,99,"SPM Exposed Main - Richardson Cr, Marrickville RY-Second Half",10053729,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,121.20560358088116,266.68591533720132,0,null,0,0,0,0,0,0,0,null,0.41701692327409068,0.58298307672590921,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C108=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J108)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C108)<1,0,\n                             (SUM(AR108:CO108)<>1)*1)","v":0}]
[null,100,"Northern Trunk - Lic 8c - Pigging Facilities RY-First Half",10068009,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,229.16571374282583,1002.3027253691789,168.46137157298628,0,0,null,0,0,0,0,0,0,0,null,0.2728215197366412,0.72717848026335885,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C109=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J109)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C109)<1,0,\n                             (SUM(AR109:CO109)<>1)*1)","v":0}]
[null,101,"Northern Trunk - Lic 8c - Pigging Facilities RY-Second Half",10068009,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,1555.6584647775524,3591.3521364925459,0,0,0,null,0,0,0,0,0,0,0,null,0.10750511465175099,0.89249488534824895,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C110=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J110)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C110)<1,0,\n                             (SUM(AR110:CO110)<>1)*1)","v":0}]
[null,102,"Licence 7 - Plumpton to Pitt Town Isolation RY-First Half",10068019,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,1381.0253984357319,1454.4418008508032,0,0,null,0,0,0,0,0,0,0,null,9.5957777633181501E-2,0.90404222236681842,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!AS$9),1,0))","v":1},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C111=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J111)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C111)<1,0,\n                             (SUM(AR111:CO111)<>1)*1)","v":0}]
[null,103,"Licence 7 - Plumpton to Pitt Town Isolation RY-Second Half",10068019,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,64.992676242439273,55.851472460703881,0,0,0,null,0,0,0,0,0,0,0,null,0.72942435349303503,0.27057564650696497,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!AS$9),1,0))","v":1},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C112=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J112)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C112)<1,0,\n                             (SUM(AR112:CO112)<>1)*1)","v":0}]
[null,104,"SPM - Mortlake to Putney Pigging Facilities RY-First Half",10070627,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,229.16571374282577,1217.5239343872588,168.46137157298628,0,0,0,null,0,0,0,0,0,0,0,null,0.23762793893122272,0.76237206106877731,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C113=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J113)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C113)<1,0,\n                             (SUM(AR113:CO113)<>1)*1)","v":0}]
[null,105,"SPM - Mortlake to Putney Pigging Facilities RY-Second Half",10070627,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,1652.6918080152136,4207.5096300523755,0,0,0,0,null,0,0,0,0,0,0,0,null,9.4640780300812133E-2,0.90535921969918787,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C114=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J114)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C114)<1,0,\n                             (SUM(AR114:CO114)<>1)*1)","v":0}]
[null,106,"Mascot PRS - Facilities Obsolescence RY-First Half",10018717,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,28.016167211287659,443.09777567210682,959.29484876797972,735.33458850450359,0,0,0,null,0,0,0,0,0,0,0,null,0.26233758150964442,0.73766241849035552,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C115=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J115)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C115)<1,0,\n                             (SUM(AR115:CO115)<>1)*1)","v":0}]
[null,107,"Mascot PRS - Facilities Obsolescence RY-Second Half",10018717,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,257.21283318321321,825.03388310680248,2091.5128321558618,0,0,0,0,null,0,0,0,0,0,0,0,null,0.12861235048752118,0.87138764951247882,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C116=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J116)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C116)<1,0,\n                             (SUM(AR116:CO116)<>1)*1)","v":0}]
[null,108,"Flemington PRS - Facilities Obsolescence RY-First Half",10020148,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,20.147175134543176,622.74751360663834,1139.4083069520493,450.54297347441621,0,0,0,null,0,0,0,0,0,0,0,null,0.20145661526685013,0.79854338473314979,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C117=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J117)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C117)<1,0,\n                             (SUM(AR117:CO117)<>1)*1)","v":0}]
[null,109,"Flemington PRS - Facilities Obsolescence RY-Second Half",10020148,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,172.10864659021544,596.9790062786692,2263.1915161797647,0,0,0,0,null,0,0,0,0,0,0,0,null,0.16932119782557845,0.83067880217442158,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C118=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J118)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C118)<1,0,\n                             (SUM(AR118:CO118)<>1)*1)","v":0}]
[null,110,"Tempe PRS - Facilities Obsolescence RY-First Half",10020149,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,238.452555562329,180.57995137049468,705.30396107993363,null,0,0,0,0,0,0,0,null,0.2403017560104809,0.75969824398951902,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C119=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J119)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C119)<1,0,\n                             (SUM(AR119:CO119)<>1)*1)","v":0}]
[null,111,"Tempe PRS - Facilities Obsolescence RY-Second Half",10020149,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,76.731269353829802,756.82142112818474,3108.2024173534223,0,null,0,0,0,0,0,0,0,null,0.16399187408999522,0.83600812591000484,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C120=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J120)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C120)<1,0,\n                             (SUM(AR120:CO120)<>1)*1)","v":0}]
[null,112,"Auburn PRS - Facilities Obsolescence RY-Second Half",10020150,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,39.142308782536162,null,0,0,0,0,0,0,0,null,0.71150752578078902,0.28849247421921087,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C121=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J121)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C121)<1,0,\n                             (SUM(AR121:CO121)<>1)*1)","v":0}]
[null,113,"Penrith PRS - Facilities Obsolescence RY-First Half",10020153,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,307.52339523201624,20.259885701473447,null,0,0,0,0,0,0,0,null,0.25179414684143053,0.74820585315856947,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C122=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J122)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C122)<1,0,\n                             (SUM(AR122:CO122)<>1)*1)","v":0}]
[null,114,"Penrith PRS - Facilities Obsolescence RY-Second Half",10020153,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,95.258091944743882,663.04841001089278,0,null,0,0,0,0,0,0,0,null,0.25689085006019785,0.74310914993980226,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C123=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J123)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C123)<1,0,\n                             (SUM(AR123:CO123)<>1)*1)","v":0}]
[null,115,"JGN Instrument Air Compressor Upgrades - Haberfield PRS and Banksmeadow PRS RY-First Half",10057691,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,93.089918589888853,106.51816706381545,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.529632742705063,0.470367257294937,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C124=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J124)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C124)<1,0,\n                             (SUM(AR124:CO124)<>1)*1)","v":0}]
[null,116,"JGN Instrument Air Compressor Upgrades - Haberfield PRS and Banksmeadow PRS RY-Second Half",10057691,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,362.07462318726397,214.90778436463958,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.29134896262028948,0.70865103737971047,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C125=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J125)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C125)<1,0,\n                             (SUM(AR125:CO125)<>1)*1)","v":0}]
[null,117,"SOCI 3 RY-First Half",10069190,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,125.78278371619507,463.58146248342842,15.669196143991263,0,0,null,0,0,0,0,0,0,0,null,0.29019174254548757,0.70980825745451237,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C126=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J126)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C126)<1,0,\n                             (SUM(AR126:CO126)<>1)*1)","v":0}]
[null,118,"SOCI 3 RY-Second Half",10069190,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,37.383954413779421,121.92592898319184,1456.163162754917,0,0,0,null,0,0,0,0,0,0,0,null,0.169070114838754,0.83092988516124611,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C127=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J127)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C127)<1,0,\n                             (SUM(AR127:CO127)<>1)*1)","v":0}]
[null,119,"Facilities Water Ingress - Wetherill Park & Lidcombe PRS RY-First Half",10069195,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,611.07505422725239,0,null,0,0,0,0,0,0,0,null,0.43452644237975097,0.54388544127802763,2.1588116342221492E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C128=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J128)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C128)<1,0,\n                             (SUM(AR128:CO128)<>1)*1)","v":0}]
[null,120,"Facilities Water Ingress - Wetherill Park & Lidcombe PRS RY-Second Half",10069195,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,298.43664202733936,0,0,null,0,0,0,0,0,0,0,null,0.45086063031217277,0.54913936968782728,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C129=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J129)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C129)<1,0,\n                             (SUM(AR129:CO129)<>1)*1)","v":0}]
[null,121,"Facilities Water Ingress – Flemington PRS RY-First Half",10069192,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,39.505149063743893,373.16161944218845,768.94511262765457,0,0,0,0,null,0,0,0,0,0,0,0,null,0.25466593564005691,0.74533406435994309,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C130=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J130)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C130)<1,0,\n                             (SUM(AR130:CO130)<>1)*1)","v":0}]
[null,122,"Facilities Water Ingress – Flemington PRS RY-Second Half",10069192,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,313.90343091249991,51.178201629378677,9.2231900922218308,0,0,0,0,null,0,0,0,0,0,0,0,null,0.21803566164472016,0.7819643383552799,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C131=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J131)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C131)<1,0,\n                             (SUM(AR131:CO131)<>1)*1)","v":0}]
[null,123,"Facilities Water Ingress - Mascot PRS RY-First Half",10069193,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,596.21678538824449,0,0,null,0,0,0,0,0,0,0,null,0.50372924331337365,0.49627075668662635,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C132=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J132)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C132)<1,0,\n                             (SUM(AR132:CO132)<>1)*1)","v":0}]
[null,124,"Facilities Water Ingress - Mascot PRS RY-Second Half",10069193,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,227.55355824140264,0,0,0,null,0,0,0,0,0,0,0,null,0.42505405449012379,0.57494594550987621,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C133=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J133)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C133)<1,0,\n                             (SUM(AR133:CO133)<>1)*1)","v":0}]
[null,125,"Facilities Water Ingress - Tempe PRS RY-First Half",10069194,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,639.57220713189349,0,null,0,0,0,0,0,0,0,null,0.42889026216787046,0.57110973783212948,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C134=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J134)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C134)<1,0,\n                             (SUM(AR134:CO134)<>1)*1)","v":0}]
[null,126,"Facilities Water Ingress - Tempe PRS RY-Second Half",10069194,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,279.65915662674092,0,0,null,0,0,0,0,0,0,0,null,0.45077132770827621,0.5492286722917239,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C135=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J135)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C135)<1,0,\n                             (SUM(AR135:CO135)<>1)*1)","v":0}]
[null,127,"Horsley Park TRS - Facilities Obsolescence RY-First Half",10018695,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,355.47280864133648,3799.0964929984643,137.52679256810373,0,0,0,null,0,0,0,0,0,0,0,null,8.1640621318314732E-2,0.91835937868168527,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C136=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J136)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C136)<1,0,\n                             (SUM(AR136:CO136)<>1)*1)","v":0}]
[null,128,"Horsley Park TRS - Facilities Obsolescence RY-Second Half",10018695,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,368.81004712883669,2893.7242429937869,463.61046187807847,0,0,0,0,null,0,0,0,0,0,0,0,null,0.13879923862704108,0.86120076137295887,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C137=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J137)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C137)<1,0,\n                             (SUM(AR137:CO137)<>1)*1)","v":0}]
[null,129,"Kooragang Island TRS - Facilities Obsolescence RY-First Half",10018708,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,25.814488956130933,1981.3893492140194,2513.7620743766324,0,0,0,0,null,0,0,0,0,0,0,0,null,0.10691556855826326,0.89308443144173677,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C138=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J138)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C138)<1,0,\n                             (SUM(AR138:CO138)<>1)*1)","v":0}]
[null,130,"Kooragang Island TRS - Facilities Obsolescence RY-Second Half",10018708,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,431.97054202495468,398.94190926823063,164.95851395239615,0,0,0,0,null,0,0,0,0,0,0,0,null,0.30555893634392189,0.69444106365607805,0,{"$f":"IF(SUM(Y139:AA139,I139:O139)=0,\"\",IF(SUM(Y139:AA139)=1,\"\",1))","v":""},"Yes","No",null,null,null,null,{"$f":"+IF(SUM(I139:O139)<>0,1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C139=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J139)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C139)<1,0,\n                             (SUM(AR139:CO139)<>1)*1)","v":0}]
[null,{"$f":"IFERROR(B139+1,\"\")","v":131},"Hexham TRS - Facilities Obsolescence RY-First Half",10018703,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,118.15892519883299,330.47849439998726,436.3125095959337,0,0,null,0,0,0,0,0,0,0,null,0.17694383771582575,0.82305616228417422,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C140=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J140)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C140)<1,0,\n                             (SUM(AR140:CO140)<>1)*1)","v":0}]
[null,132,"Hexham TRS - Facilities Obsolescence RY-Second Half",10018703,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,29.113792702844229,774.83398511317398,3377.193868945812,0,0,0,null,0,0,0,0,0,0,0,null,0.18237331405924198,0.81762668594075794,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C141=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J141)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C141)<1,0,\n                             (SUM(AR141:CO141)<>1)*1)","v":0}]
[null,133,"Plumpton TRS - Facilities Obsolescence RY-First Half",10020151,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,307.52339523201624,null,0,0,0,0,0,0,0,null,0.21819039144542107,0.78180960855457893,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C142=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J142)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C142)<1,0,\n                             (SUM(AR142:CO142)<>1)*1)","v":0}]
[null,134,"Plumpton TRS - Facilities Obsolescence RY-Second Half",10020151,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,95.258091944743882,663.04841001089278,null,0,0,0,0,0,0,0,null,0.25689085006019785,0.74310914993980226,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C143=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J143)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C143)<1,0,\n                             (SUM(AR143:CO143)<>1)*1)","v":0}]
[null,135,"SOCI 1 RY-First Half",10022605,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,125.78278371619507,463.58146248342842,15.669196143991263,0,null,0,0,0,0,0,0,0,null,0.29019174254548757,0.70980825745451237,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C144=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J144)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C144)<1,0,\n                             (SUM(AR144:CO144)<>1)*1)","v":0}]
[null,136,"SOCI 1 RY-Second Half",10022605,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,37.383954413779421,121.92592898319184,1561.9620105602503,0,0,null,0,0,0,0,0,0,0,null,0.15894019008080698,0.84105980991919305,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C145=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J145)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C145)<1,0,\n                             (SUM(AR145:CO145)<>1)*1)","v":0}]
[null,137,"SOCI 2 RY-First Half",10022604,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,125.78278371619507,463.58146248342842,null,0,0,0,0,0,0,0,null,0.27797136931883626,0.72202863068116374,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C146=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J146)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C146)<1,0,\n                             (SUM(AR146:CO146)<>1)*1)","v":0}]
[null,138,"SOCI 2 RY-Second Half",10022604,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,37.383954413779421,121.92592898319184,1486.3915957163213,null,0,0,0,0,0,0,0,null,0.16604644132143201,0.83395355867856802,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C147=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J147)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C147)<1,0,\n                             (SUM(AR147:CO147)<>1)*1)","v":0}]
[null,139,"Bathurst TRS - Facilities Obsolescence RY-Second Half",10020181,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,95.258091944743882,null,0,0,0,0,0,0,0,null,0.53589153481871743,0.46410846518128251,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C148=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J148)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C148)<1,0,\n                             (SUM(AR148:CO148)<>1)*1)","v":0}]
[null,140,"Catalytic Heaters Project Package Phase 3 RY-First Half",10065204,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,78.035720308357511,317.4430789143064,46.538834502541754,0,0,0,null,0,0,0,0,0,0,0,null,0.40944136328504149,0.59055863671495845,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C149=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J149)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C149)<1,0,\n                             (SUM(AR149:CO149)<>1)*1)","v":0}]
[null,141,"Catalytic Heaters Project Package Phase 3 RY-Second Half",10065204,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,141.53024585199933,220.52425445365509,0,0,0,0,null,0,0,0,0,0,0,0,null,0.62829713436767587,0.37170286563232402,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C150=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J150)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C150)<1,0,\n                             (SUM(AR150:CO150)<>1)*1)","v":0}]
[null,142,"ALBVs Panel Upgrade Project Phase 2 RY-First Half",10068311,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,49.454397246084547,45.011798037292117,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.71231274064952921,0.28768725935047079,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C151=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J151)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C151)<1,0,\n                             (SUM(AR151:CO151)<>1)*1)","v":0}]
[null,143,"ALBVs Panel Upgrade Project Phase 2 RY-Second Half",10068311,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,936.88658120816149,406.20125713289696,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.25398404735307378,0.74601595264692622,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C152=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J152)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C152)<1,0,\n                             (SUM(AR152:CO152)<>1)*1)","v":0}]
[null,144,"ALBV Panel Obsolescence - Phase 1  RY-First Half",10068313,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,91.706118461976303,391.72959212713835,0,0,0,null,0,0,0,0,0,0,0,null,0.64397081227081676,0.35602918772918318,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C153=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J153)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C153)<1,0,\n                             (SUM(AR153:CO153)<>1)*1)","v":0}]
[null,145,"ALBV Panel Obsolescence - Phase 1  RY-Second Half",10068313,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,30.725286460585473,892.9872946860811,27.561397079643697,0,0,0,null,0,0,0,0,0,0,0,null,8.5913338906220604E-2,0.91408666109377934,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C154=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J154)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C154)<1,0,\n                             (SUM(AR154:CO154)<>1)*1)","v":0}]
[null,146,"ALBV Panel Obsolescence - Phase 2  RY-First Half",10068323,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,91.706118461976303,426.05030586299176,0,0,null,0,0,0,0,0,0,0,null,0.64903735111393701,0.35096264888606299,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C155=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J155)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C155)<1,0,\n                             (SUM(AR155:CO155)<>1)*1)","v":0}]
[null,147,"ALBV Panel Obsolescence - Phase 2  RY-Second Half",10068323,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,30.725286460585473,1160.5724972923649,33.3490560147265,0,0,null,0,0,0,0,0,0,0,null,7.0595515153673558E-2,0.92940448484632643,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C156=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J156)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C156)<1,0,\n                             (SUM(AR156:CO156)<>1)*1)","v":0}]
[null,148,"Catalytic Heaters Project Package Phase 4 RY-First Half",10065205,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,78.035720308357511,384.00544476788207,46.538834502541754,0,0,null,0,0,0,0,0,0,0,null,0.35879207018421111,0.64120792981578878,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C157=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J157)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C157)<1,0,\n                             (SUM(AR157:CO157)<>1)*1)","v":0}]
[null,149,"Catalytic Heaters Project Package Phase 4 RY-Second Half",10065205,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,149.34069295346191,242.72849547934868,0,0,0,null,0,0,0,0,0,0,0,null,0.63108284528162562,0.36891715471837444,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C158=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J158)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C158)<1,0,\n                             (SUM(AR158:CO158)<>1)*1)","v":0}]
[null,150,"Edmondson Park Soldiers Pde steel main RY-First Half",10057750,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,187.42193557176878,1539.1278086651189,0,0,0,0,null,0,0,0,0,0,0,0,null,0.12783393929940695,0.87216606070059299,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C159=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J159)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C159)<1,0,\n                             (SUM(AR159:CO159)<>1)*1)","v":0}]
[null,151,"Edmondson Park Soldiers Pde steel main RY-Second Half",10057750,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,144.5844053353799,55.310139882512686,0,0,0,0,null,0,0,0,0,0,0,0,null,0.69944306895689423,0.30055693104310566,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C160=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J160)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C160)<1,0,\n                             (SUM(AR160:CO160)<>1)*1)","v":0}]
[null,152,"Bankstown Chullora Greenacre 7kPa Rehabilitation RY-First Half",10022734,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,0,59.67231545694915,1823.8169035767573,25.745444870777838,0,0,null,0,0,0,0,0,0,0,null,6.4542656054562081E-2,0.93545734394543789,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C161=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J161)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C161)<1,0,\n                             (SUM(AR161:CO161)<>1)*1)","v":0}]
[null,153,"Bankstown Chullora Greenacre 7kPa Rehabilitation RY-Second Half",10022734,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,78.216149594868227,300.64867915252984,5367.6263378922304,0,0,0,null,0,0,0,0,0,0,0,null,3.8306397087311428E-2,0.87137654272500487,9.0317060187683623E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C162=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J162)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C162)<1,0,\n                             (SUM(AR162:CO162)<>1)*1)","v":0}]
[null,154,"Catalytic Heaters Project Package Phase 2 RY-First Half",10065203,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,11.306948620255172,439.59630743849931,31.848384409006645,0,0,0,0,null,0,0,0,0,0,0,0,null,0.23275113355843099,0.76724886644156898,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C163=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J163)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C163)<1,0,\n                             (SUM(AR163:CO163)<>1)*1)","v":0}]
[null,155,"Catalytic Heaters Project Package Phase 2 RY-Second Half",10065203,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,9.1400770291995475,377.42213004524694,9.0043936450993076,0,0,0,0,null,0,0,0,0,0,0,0,null,0.39821602006982659,0.60178397993017352,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C164=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J164)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C164)<1,0,\n                             (SUM(AR164:CO164)<>1)*1)","v":0}]
[null,156,"Blue Gum RY-First Half",13127805,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,0,1485.7270326191406,7406.2674186385793,2085.8863997970702,0,null,0,0,0,0,0,0,0,null,3.4724409280614384E-2,0.67735176911702,0.28792382160236574,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C165=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J165)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C165)<1,0,\n                             (SUM(AR165:CO165)<>1)*1)","v":0}]
[null,157,"Blue Gum RY-Second Half",13127805,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,923.16986878197417,2333.7231137840645,9717.0527855527325,76.34575024426168,0,null,0,0,0,0,0,0,0,null,3.6185774727523178E-2,0.63756392746112678,0.32625029781135007,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C166=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J166)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C166)<1,0,\n                             (SUM(AR166:CO166)<>1)*1)","v":0}]
[null,158,"Coolabah RY-First Half",13128087,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,0,457.35436914323668,52.453802999750216,0,0,null,0,0,0,0,0,0,0,null,0.25935910571838328,0.74064089428161672,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C167=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J167)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C167)<1,0,\n                             (SUM(AR167:CO167)<>1)*1)","v":0}]
[null,159,"Coolabah RY-Second Half",13128087,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,554.89060765306783,875.97186149962545,2637.707060904132,0,0,null,0,0,0,0,0,0,0,null,0.16250136542632149,0.82901286474694125,8.4857698267373043E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C168=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J168)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C168)<1,0,\n                             (SUM(AR168:CO168)<>1)*1)","v":0}]
[null,160,"Red Gum RY-First Half",13128098,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,407.20809455002563,559.09605494863865,99.182694676617473,0,0,null,0,0,0,0,0,0,0,null,0.26354339298174057,0.73645660701825943,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C169=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J169)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C169)<1,0,\n                             (SUM(AR169:CO169)<>1)*1)","v":0}]
[null,161,"Red Gum RY-Second Half",13128098,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,187.86685113103889,248.11108935632348,1949.5343843687533,0,0,0,null,0,0,0,0,0,0,0,null,0.163436205179008,0.82701018551497196,9.5536093060199397E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C170=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J170)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C170)<1,0,\n                             (SUM(AR170:CO170)<>1)*1)","v":0}]
[null,162,"Huon Pine RY-First Half",13127877,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,415.4476296167411,357.40512200434875,0,null,0,0,0,0,0,0,0,null,0.16442645606660966,0.76858576950757773,6.6987774425812455E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C171=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J171)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C171)<1,0,\n                             (SUM(AR171:CO171)<>1)*1)","v":0}]
[null,163,"Huon Pine RY-Second Half",13127877,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,0,564.36196944924586,1486.7558038841039,97.324818781809228,0,null,0,0,0,0,0,0,0,null,0.14946966935516473,0.77806773845825006,7.2462592186585073E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C172=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J172)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C172)<1,0,\n                             (SUM(AR172:CO172)<>1)*1)","v":0}]
[null,164,"Iron Bark RY-First Half",13128093,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,0,378.14417491113204,585.76048146199048,0,0,null,0,0,0,0,0,0,0,null,0.14494702797506617,0.73383305430177437,0.12121991772315956,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C173=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J173)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C173)<1,0,\n                             (SUM(AR173:CO173)<>1)*1)","v":0}]
[null,165,"Iron Bark RY-Second Half",13128093,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,452.45160533241881,2171.8218822570316,537.91414245405713,0,0,null,0,0,0,0,0,0,0,null,0.11070654049344325,0.78092512090444688,0.10836833860210983,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C174=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J174)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C174)<1,0,\n                             (SUM(AR174:CO174)<>1)*1)","v":0}]
[null,166,"Kauri RY-First Half",13127883,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,0,369.10079191268136,376.3734717524427,0,0,null,0,0,0,0,0,0,0,null,0.2827617731434629,0.71723822685653704,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C175=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J175)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C175)<1,0,\n                             (SUM(AR175:CO175)<>1)*1)","v":0}]
[null,167,"Kauri RY-Second Half",13127883,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,0,112.16724464246353,1811.1160458147046,0,0,null,0,0,0,0,0,0,0,null,0.12177641143594814,0.76982519594508281,0.10839839261896903,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C176=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J176)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C176)<1,0,\n                             (SUM(AR176:CO176)<>1)*1)","v":0}]
[null,168,"Wollemi RY-First Half",13128085,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,325.36177485798436,481.47434382430902,0,null,0,0,0,0,0,0,0,null,3.8189494316507672E-2,0.79769777881271609,0.16411272687077633,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C177=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J177)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C177)<1,0,\n                             (SUM(AR177:CO177)<>1)*1)","v":0}]
[null,169,"Wollemi RY-Second Half",13128085,null,"Connections","Refer to sheet 'Input|JGN mapping",null,0,0,0,317.04726950934497,1540.5716645017351,226.73059444381985,0,null,0,0,0,0,0,0,0,null,0.17531847384068466,0.66571131076606005,0.15897021539325526,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C178=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J178)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C178)<1,0,\n                             (SUM(AR178:CO178)<>1)*1)","v":0}]
[null,170,"Material Handling","MV - 1",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,70,140,105,70,140,105,35,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BJ$9),1,0))","v":1},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C179=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J179)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C179)<1,0,\n                             (SUM(AR179:CO179)<>1)*1)","v":0}]
[null,171,"Heavy Commercial - Small","MV - 3",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,300,225,450,375,75,150,150,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BJ$9),1,0))","v":1},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C180=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J180)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C180)<1,0,\n                             (SUM(AR180:CO180)<>1)*1)","v":0}]
[null,172,"Light Commercial 4x4 ute","MV - 5",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,99,99,49.5,891,891,1237.5,1534.5,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BJ$9),1,0))","v":1},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C181=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J181)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C181)<1,0,\n                             (SUM(AR181:CO181)<>1)*1)","v":0}]
[null,173,"Light Commercial Van Large","MV - 6",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,472,944,708,472,3245,3658,2950,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BJ$9),1,0))","v":1},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C182=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J182)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C182)<1,0,\n                             (SUM(AR182:CO182)<>1)*1)","v":0}]
[null,174,"Light Commercial Van Small","MV - 7",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,40,120,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BJ$9),1,0))","v":1},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C183=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J183)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C183)<1,0,\n                             (SUM(AR183:CO183)<>1)*1)","v":0}]
[null,175,"Rebuild","MV - 8",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,80,40,0,0,0,120,120,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BJ$9),1,0))","v":1},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C184=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J184)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C184)<1,0,\n                             (SUM(AR184:CO184)<>1)*1)","v":0}]
[null,176,"Plant","MV - 10",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,300,150,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BJ$9),1,0))","v":1},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C185=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J185)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C185)<1,0,\n                             (SUM(AR185:CO185)<>1)*1)","v":0}]
[null,177,"Trailer  ","MV - 11",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,150,250,175,12.5,37.5,37.5,12.5,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BJ$9),1,0))","v":1},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C186=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J186)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C186)<1,0,\n                             (SUM(AR186:CO186)<>1)*1)","v":0}]
[null,178,"Excavation","MV - 12",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,80,40,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BJ$9),1,0))","v":1},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C187=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J187)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C187)<1,0,\n                             (SUM(AR187:CO187)<>1)*1)","v":0}]
[null,179,"Allocation: Property Program ","PRTY - 1",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,865.21078428873034,865.21078428873034,865.21078428873034,865.21078428873034,865.21078428873034,865.21078428873034,865.21078428873034,null,0,0,0,0,0,0,0,null,0.10000001572162082,0,0.89999998427837913,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BM$9),1,0))","v":1},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C188=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J188)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C188)<1,0,\n                             (SUM(AR188:CO188)<>1)*1)","v":0}]
[null,180,"Sydney office movement (inc. control room fit outs and relocation)","PRTY - 2",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,2750,2750,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.10000001572162082,0,0.89999998427837913,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BM$9),1,0))","v":1},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C189=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J189)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C189)<1,0,\n                             (SUM(AR189:CO189)<>1)*1)","v":0}]
[null,181,"Melb office lease end improvements  ","PRTY - 3",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,950,950,0,0,null,0,0,0,0,0,0,0,null,0.10000001572162082,0,0.89999998427837913,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BM$9),1,0))","v":1},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C190=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J190)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C190)<1,0,\n                             (SUM(AR190:CO190)<>1)*1)","v":0}]
[null,182,"Old Guildford Meter Center Upgrades","PRTY - 4",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,500,500,0,0,0,0,null,0,0,0,0,0,0,0,null,0.10000001572162082,0,0.89999998427837913,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BM$9),1,0))","v":1},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C191=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J191)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C191)<1,0,\n                             (SUM(AR191:CO191)<>1)*1)","v":0}]
[null,183,"RY24-25 non routine depo movement","PRTY - 5",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,1000,1000,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.10000001572162082,0,0.89999998427837913,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BM$9),1,0))","v":1},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C192=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J192)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C192)<1,0,\n                             (SUM(AR192:CO192)<>1)*1)","v":0}]
[null,184,"Minor Capital - Mains Interconnect","R-DAA",null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,815.27372812834551,815.27372812834551,815.27372812834551,815.27372812834551,815.27372812834551,815.27372812834551,815.27372812834551,null,0,0,0,0,0,0,0,null,0.13356319456281063,0.85141455054037329,1.5022254896816013E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C193=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J193)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C193)<1,0,\n                             (SUM(AR193:CO193)<>1)*1)","v":0}]
[null,185,"Minor Capital - Relocations  ","R-GAW",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,577.21194186283481,577.21194186283481,577.21194186283481,577.21194186283481,577.21194186283481,577.21194186283481,577.21194186283481,null,0,0,0,0,0,0,0,null,0.1343239093143046,0.8656760906856954,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C194=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J194)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C194)<1,0,\n                             (SUM(AR194:CO194)<>1)*1)","v":0}]
[null,186,"Minor Capital: Connections Renewal","R-RAB",null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,782.91390001103332,782.91390001103332,782.91390001103332,782.91390001103332,782.91390001103332,782.91390001103332,782.91390001103332,null,0,0,0,0,0,0,0,null,4.7788997008525527E-2,0.95221100299147443,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C195=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J195)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C195)<1,0,\n                             (SUM(AR195:CO195)<>1)*1)","v":0}]
[null,187,"Minor Capital – Mains integrity renewals ","R-RAC",null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,746.80994633424598,746.80994633424598,746.80994633424598,746.80994633424598,746.80994633424598,746.80994633424598,746.80994633424598,null,0,0,0,0,0,0,0,null,4.7465291830521915E-2,0.95253470816947805,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C196=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J196)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C196)<1,0,\n                             (SUM(AR196:CO196)<>1)*1)","v":0}]
[null,188,"Minor Capital - Pipework ","R-RAKP",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,2660,2660,2660,2660,2660,2660,2660,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C197=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J197)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C197)<1,0,\n                             (SUM(AR197:CO197)<>1)*1)","v":0}]
[null,189,"Allocation: Emission Pressure Reduction","R-RAKE",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,230,230,230,230,230,230,230,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.8168663473125608,4.3404947614591183E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C198=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J198)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C198)<1,0,\n                             (SUM(AR198:CO198)<>1)*1)","v":0}]
[null,190,"Minor Capital - Washaways ","R-RAKW",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,416.87799999999999,416.87799999999999,416.87799999999999,416.87799999999999,416.87799999999999,416.87799999999999,416.87799999999999,null,0,0,0,0,0,0,0,null,0.17879315792598019,0.81686634731256069,4.3404947614591165E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C199=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J199)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C199)<1,0,\n                             (SUM(AR199:CO199)<>1)*1)","v":0}]
[null,191,"Minor Capital – PRS ","R-RFP",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,25.552021375538231,25.552021375538231,25.552021375538231,25.552021375538231,25.552021375538231,25.552021375538231,25.552021375538231,null,0,0,0,0,0,0,0,null,0.21958042385474538,0.78041957614525448,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C200=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J200)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C200)<1,0,\n                             (SUM(AR200:CO200)<>1)*1)","v":0}]
[null,192,"Minor Capital - Boundary Regulator Upgrades ","R-RFSB",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,62.898809896700683,62.898809896700683,62.898809896700683,62.898809896700683,62.898809896700683,62.898809896700683,62.898809896700683,null,0,0,0,0,0,0,0,null,0.1476535922289845,0.85234640777101556,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C201=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J201)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C201)<1,0,\n                             (SUM(AR201:CO201)<>1)*1)","v":0}]
[null,193,"Minor Capital - DRS  ","R-RFS",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,1100,1100,1100,1100,1100,1100,1100,null,0,0,0,0,0,0,0,null,0.14765359222898447,0.85234640777101545,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C202=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J202)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C202)<1,0,\n                             (SUM(AR202:CO202)<>1)*1)","v":0}]
[null,194,"Minor Capital works - TRS ","R-RFT",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,659.15941344566079,659.15941344566079,659.15941344566079,659.15941344566079,659.15941344566079,659.15941344566079,659.15941344566079,null,0,0,0,0,0,0,0,null,0.20272563853306197,0.76673831247544766,3.0536048991490237E-2,{"$f":"IF(SUM(Y203:AA203,I203:O203)=0,\"\",IF(SUM(Y203:AA203)=1,\"\",1))","v":""},"Yes","No",null,null,null,null,{"$f":"+IF(SUM(I203:O203)<>0,1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C203=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J203)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C203)<1,0,\n                             (SUM(AR203:CO203)<>1)*1)","v":0}]
[null,{"$f":"IFERROR(B203+1,\"\")","v":195},"Winter Gauging 5 Year Device Replacement","AA_GEA_3",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,780,0,0,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BI$9),1,0))","v":1},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C204=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J204)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C204)<1,0,\n                             (SUM(AR204:CO204)<>1)*1)","v":0}]
[null,196,"Allocation: Minor tools and equipment ","AA_R-GEAT",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,967.82683699655888,967.82683699655888,967.82683699655888,967.82683699655888,967.82683699655888,967.82683699655888,967.82683699655888,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BI$9),1,0))","v":1},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C205=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J205)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C205)<1,0,\n                             (SUM(AR205:CO205)<>1)*1)","v":0}]
[null,197,"Upgrade of Mastercom Radios for Emergency Response","AA_R-GEAU",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,250,250,250,250,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BI$9),1,0))","v":1},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C206=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J206)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C206)<1,0,\n                             (SUM(AR206:CO206)<>1)*1)","v":0}]
[null,198,"JGN Security Control Access System to all sites","AA_R-GEAS",null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,0,0,300,900,0,0,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BI$9),1,0))","v":1},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C207=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J207)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C207)<1,0,\n                             (SUM(AR207:CO207)<>1)*1)","v":0}]
[null,199,"Customer A ",10067256,null,"Connections","Refer to sheet 'Input|JGN mapping",null,2965.5309175609291,14.521736544377488,0,0,0,0,0,null,2668.9778258048359,0,0,0,0,0,0,null,0.16889554051702896,0.79300087104951955,3.8103588433451387E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C208=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J208)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C208)<1,0,\n                             (SUM(AR208:CO208)<>1)*1)","v":0}]
[null,200,"Customer B",10056525,null,"Connections","Refer to sheet 'Input|JGN mapping",null,301.82385771859606,2631.1077153568576,0,0,0,0,0,null,301.82385771859606,0,0,0,0,0,0,null,0.74232156262444782,0.25767843737555218,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C209=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J209)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C209)<1,0,\n                             (SUM(AR209:CO209)<>1)*1)","v":0}]
[null,201,"Cecil Park CDP-Elizabeth Dr",10033168,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,735.8424553667661,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.13356319456281066,0.8514145505403734,1.5022254896816013E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C210=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J210)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C210)<1,0,\n                             (SUM(AR210:CO210)<>1)*1)","v":0}]
[null,202,"SPM Integrity Management Ph 1 Early Work",10053639,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,72.210914728361757,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.13356319456281068,0.8514145505403734,1.5022254896816016E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C211=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J211)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C211)<1,0,\n                             (SUM(AR211:CO211)<>1)*1)","v":0}]
[null,203,"SPM Integrity Management - Stage 1",10014424,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,970.41485907599736,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.13356319456281066,0.85141455054037329,1.5022254896816013E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C212=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J212)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C212)<1,0,\n                             (SUM(AR212:CO212)<>1)*1)","v":0}]
[null,204,"Rouse Hill Low Capacity",10059951,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,313.30856476103645,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.13356319456281063,0.85141455054037329,1.5022254896816011E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C213=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J213)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C213)<1,0,\n                             (SUM(AR213:CO213)<>1)*1)","v":0}]
[null,205,"Schofields Low Pressure CDP",10058950,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,138.36206250786543,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.13356319456281063,0.85141455054037329,1.5022254896816013E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C214=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J214)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C214)<1,0,\n                             (SUM(AR214:CO214)<>1)*1)","v":0}]
[null,206,"Berala CDP Reinforcement",10063883,null,"Mains augmentation","Refer to sheet 'Input|JGN mapping",null,0,179.42843013751855,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.13356319456281066,0.85141455054037318,1.5022254896816013E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C215=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J215)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C215)<1,0,\n                             (SUM(AR215:CO215)<>1)*1)","v":0}]
[null,207,"Mittagong Rehabilitation",10022504,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,264.93346221958535,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,2.1886653597830697E-2,0.97658795276207688,1.5253936400926133E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C216=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J216)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C216)<1,0,\n                             (SUM(AR216:CO216)<>1)*1)","v":0}]
[null,208,"Matraville 2kPa and 7kPa Rehabilitation",10022510,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,1232.3990639147135,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,2.188665359783069E-2,0.97658795276207666,1.5253936400926129E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C217=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J217)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C217)<1,0,\n                             (SUM(AR217:CO217)<>1)*1)","v":0}]
[null,209,"Bombo Bridge Main Insertion",10048079,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,313.41024989970867,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,2.188665359783069E-2,0.97658795276207677,1.5253936400926129E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C218=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J218)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C218)<1,0,\n                             (SUM(AR218:CO218)<>1)*1)","v":0}]
[null,210,"Cutcliffe St 7kPa Water Ingress Mains",10042186,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,322.84476472009948,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,4.7465291830521922E-2,0.95253470816947816,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C219=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J219)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C219)<1,0,\n                             (SUM(AR219:CO219)<>1)*1)","v":0}]
[null,211,"Stage 3 - Richmond Rd Interconnection/Insertion",10069587,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,0,237.29729146229525,0,0,0,0,0,null,0,0,0,0,0,0,0,null,4.7465291830521908E-2,0.95253470816947805,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!AY$9),1,0))","v":1},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C220=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J220)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C220)<1,0,\n                             (SUM(AR220:CO220)<>1)*1)","v":0}]
[null,212,"Dubbo Wellington UAG Mains renewal",10064675,null,"Mains replacement","Refer to sheet 'Input|JGN mapping",null,41.27596171069446,676.50345834522591,0,0,0,0,0,null,0,0,0,0,0,0,0,null,4.7465291830521908E-2,0.95253470816947805,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!AZ$9),1,0))","v":1},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C221=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J221)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C221)<1,0,\n                             (SUM(AR221:CO221)<>1)*1)","v":0}]
[null,213,"CP SystemMonitoringLoggers LifecyleRepla",13053324,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,120.66755066492038,144.081317403459,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C222=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J222)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C222)<1,0,\n                             (SUM(AR222:CO222)<>1)*1)","v":0}]
[null,214,"Shallow Sec Mains - Package A",10043030,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,127.39337671298294,4273.3632576954051,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C223=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J223)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C223)<1,0,\n                             (SUM(AR223:CO223)<>1)*1)","v":0}]
[null,215,"Fern Bay Washaway",10063223,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,109.41516311777607,399.11064216953599,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C224=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J224)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C224)<1,0,\n                             (SUM(AR224:CO224)<>1)*1)","v":0}]
[null,216,"SPM Risk Mitigation Project - Category 1",10014642,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,86.141323688557563,344.09597306151585,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C225=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J225)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C225)<1,0,\n                             (SUM(AR225:CO225)<>1)*1)","v":0}]
[null,217,"SPM Risk Mitigation Project - Category 2",10043514,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,774.14236399582671,1133.7612508753648,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.8168663473125608,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C226=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J226)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C226)<1,0,\n                             (SUM(AR226:CO226)<>1)*1)","v":0}]
[null,218,"SPM Piggability Bend Verification ILI",10043057,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,544.86333004305413,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598025,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C227=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J227)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C227)<1,0,\n                             (SUM(AR227:CO227)<>1)*1)","v":0}]
[null,219,"SPMExposedMnBotanyRdBanksmeadowDN150",10035435,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,77.293828775818852,240.69584395369759,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C228=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J228)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C228)<1,0,\n                             (SUM(AR228:CO228)<>1)*1)","v":0}]
[null,220,"SPM Alexandria Canal Replacement",10041811,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,25.615848681665753,245.38968059632643,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598019,0.81686634731256058,4.3404947614591165E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C229=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J229)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C229)<1,0,\n                             (SUM(AR229:CO229)<>1)*1)","v":0}]
[null,221,"Southrn Trk Lic2 PictonRd Washaway",10068519,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,28.173743524682454,564.77595929869653,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598025,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!AT$9),1,0))","v":1},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C230=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J230)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C230)<1,0,\n                             (SUM(AR230:CO230)<>1)*1)","v":0}]
[null,222,"L7 - Scaddens Ridge Washaway Mitigation",10063923,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,350.55056334559345,160.88463811736094,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!AS$9),1,0))","v":1},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C231=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J231)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C231)<1,0,\n                             (SUM(AR231:CO231)<>1)*1)","v":0}]
[null,223,"Lic 7 Shallow DOC SmallwoodRd Glenorie",10063909,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,225.77585217479242,31.843890055666265,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!AS$9),1,0))","v":1},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C232=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J232)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C232)<1,0,\n                             (SUM(AR232:CO232)<>1)*1)","v":0}]
[null,224,"Horsley Park Pig Receiver Support Modifi",10064870,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,11.237923795714865,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598027,0.8168663473125608,4.3404947614591183E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C233=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J233)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C233)<1,0,\n                             (SUM(AR233:CO233)<>1)*1)","v":0}]
[null,225,"AS2885 pipeworks in pits -Flemington PRS",10022444,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,87.972111503335697,731.17350651025026,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.81686634731256058,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C234=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J234)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C234)<1,0,\n                             (SUM(AR234:CO234)<>1)*1)","v":0}]
[null,226,"Tempe PRS - Refurb of pits",10022455,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,82.279788846410369,1064.7332298272281,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C235=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J235)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C235)<1,0,\n                             (SUM(AR235:CO235)<>1)*1)","v":0}]
[null,227,"Mascot PRS - Refurb of pits",10022454,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,142.45319147961038,699.28685416506062,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598022,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C236=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J236)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C236)<1,0,\n                             (SUM(AR236:CO236)<>1)*1)","v":0}]
[null,228,"Wilton / EGP Connection Vibration Issues",10063898,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,54.283252565778128,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.17879315792598025,0.81686634731256069,4.3404947614591174E-3,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!AR$9),1,0))","v":1},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C237=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J237)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C237)<1,0,\n                             (SUM(AR237:CO237)<>1)*1)","v":0}]
[null,229,"Windsor TRS Development",10027060,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,145.25692229867471,2601.300253443721,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.1343239093143046,0.8656760906856954,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C238=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J238)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C238)<1,0,\n                             (SUM(AR238:CO238)<>1)*1)","v":0}]
[null,230,"Secondary Relocation Massey Park Concord",10065896,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,41.201415554946308,284.26655065420437,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.1343239093143046,0.8656760906856954,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C239=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J239)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C239)<1,0,\n                             (SUM(AR239:CO239)<>1)*1)","v":0}]
[null,231,"Haberfield PRS Upgrade",10018504,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,907.16900384403573,738.20288141519427,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.21958042385474544,0.78041957614525459,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C240=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J240)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C240)<1,0,\n                             (SUM(AR240:CO240)<>1)*1)","v":0}]
[null,232,"Banksmeadow PRS Upgrade",10018572,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,915.73679293848295,1651.4411607466513,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.21958042385474541,0.78041957614525459,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C241=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J241)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C241)<1,0,\n                             (SUM(AR241:CO241)<>1)*1)","v":0}]
[null,233,"Yass POTS Capacity Upgrade",10050330,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,11.360335122254369,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.202725638533062,0.76673831247544777,3.0536048991490237E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BB$9),1,0))","v":1},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C242=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J242)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C242)<1,0,\n                             (SUM(AR242:CO242)<>1)*1)","v":0}]
[null,234,"SOCI 4",10022601,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,19.449692380753167,1802.836147448731,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.202725638533062,0.76673831247544777,3.053604899149024E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C243=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J243)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C243)<1,0,\n                             (SUM(AR243:CO243)<>1)*1)","v":0}]
[null,235,"Haberfield E&I Upgrade",10063293,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,657.16953226925693,372.50376302003269,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.21958042385474538,0.78041957614525459,0,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C244=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J244)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C244)<1,0,\n                             (SUM(AR244:CO244)<>1)*1)","v":0}]
[null,236,"West Hoxton Odorant Analyser",10064214,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,28.74193092055922,256.79216085329398,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.20272563853306197,0.76673831247544777,3.053604899149024E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C245=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J245)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C245)<1,0,\n                             (SUM(AR245:CO245)<>1)*1)","v":0}]
[null,237,"Catalytic Heater Project Package CY23",10065201,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,50.933168592915621,380.67089909245362,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.202725638533062,0.76673831247544766,3.053604899149024E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C246=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J246)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C246)<1,0,\n                             (SUM(AR246:CO246)<>1)*1)","v":0}]
[null,238,"Catalytic Heater Project Package CY24",10065203,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,13.574455368341178,164.19363735705176,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.20272563853306197,0.76673831247544766,3.0536048991490237E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C247=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J247)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C247)<1,0,\n                             (SUM(AR247:CO247)<>1)*1)","v":0}]
[null,239,"ALBV Panel Upgrades - Phase 1",10068285,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,65.61234674971692,1035.0208652971105,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.20272563853306202,0.76673831247544788,3.0536048991490244E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!AW$9),1,0))","v":1},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C248=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J248)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C248)<1,0,\n                             (SUM(AR248:CO248)<>1)*1)","v":0}]
[null,240,"SOCI 5",10070042,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,0,354.95712396112276,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0.202725638533062,0.76673831247544777,3.053604899149024E-2,"","Yes","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!AV$9),1,0))","v":1},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C249=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J249)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C249)<1,0,\n                             (SUM(AR249:CO249)<>1)*1)","v":0}]
[null,241,"CY21 WinterGaugingDevice LifecyleUpgrade",10056868,null,"Other capex","Refer to sheet 'Input|JGN mapping",null,4.137684470397609,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BI$9),1,0))","v":1},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C250=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J250)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C250)<1,0,\n                             (SUM(AR250:CO250)<>1)*1)","v":0}]
[null,243,"JGN Chronic no-access metering","Digital2",null,"ICT","Refer to sheet 'Input|JGN mapping",null,0,0,985.24584744920503,2955.7375423476151,985.24584744920503,0,0,null,0,0,0,0,0,0,0,null,0.48230000000000006,0.51769999999999994,0,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BN$9),1,0))","v":1},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C252=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J252)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C252)<1,0,\n                             (SUM(AR252:CO252)<>1)*1)","v":0}]
[null,245,"JGN Enhancements to Geospatial Systems","Digital4",null,"ICT","Refer to sheet 'Input|JGN mapping",null,0,0,546.98430393035721,275.41815303535589,275.41815303535589,275.41815303535589,275.41815303535589,null,0,0,0,0,0,0,0,null,0.48230000000000006,0.51769999999999994,0,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BD$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BN$9),1,0))","v":1},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C254=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J254)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C254)<1,0,\n                             (SUM(AR254:CO254)<>1)*1)","v":0}]
[null,248,"Recurrent Capex (telemetry only)","Digital7",null,"Telemetry","Refer to sheet 'Input|JGN mapping",null,160.92509341759501,160.92509341759529,160.92509341759529,160.92509341759529,160.92509341759529,160.92509341759529,160.92509341759529,null,0,0,0,0,0,0,0,null,0.48230000000000006,0.51769999999999994,0,"","No","No",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!AR$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!AS$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!AT$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!AU$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!AV$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!AW$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!AX$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!AY$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!AZ$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BA$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BB$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BC$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BD$9),1,0))","v":1},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BE$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BF$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BG$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BH$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BI$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BJ$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BK$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BL$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BM$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BN$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BO$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BP$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BQ$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BR$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BS$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BT$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BU$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BV$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BW$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BX$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BY$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!BZ$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CA$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CB$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CC$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CD$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CE$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CF$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CG$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CH$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CI$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CJ$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CK$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CL$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CM$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CN$9),1,0))","v":0},{"$f":"IF($C257=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J257)=TRIM('Input| Projects'!CO$9),1,0))","v":0},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C257)<1,0,\n                             (SUM(AR257:CO257)<>1)*1)","v":0}]
[null,252,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C261=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J261)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C261)<1,0,\n                             (SUM(AR261:CO261)<>1)*1)","v":0}]
[null,254,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C263=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J263)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C263)<1,0,\n                             (SUM(AR263:CO263)<>1)*1)","v":0}]
[null,257,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C266=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J266)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C266)<1,0,\n                             (SUM(AR266:CO266)<>1)*1)","v":0}]
[null,258,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,{"$f":"IF(SUM(Y267:AA267,I267:O267)=0,\"\",IF(SUM(Y267:AA267)=1,\"\",1))","v":""},"","No",null,null,null,null,{"$f":"+IF(SUM(I267:O267)<>0,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C267=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J267)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C267)<1,0,\n                             (SUM(AR267:CO267)<>1)*1)","v":0}]
[null,261,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C270=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J270)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C270)<1,0,\n                             (SUM(AR270:CO270)<>1)*1)","v":0}]
[null,265,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C274=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J274)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C274)<1,0,\n                             (SUM(AR274:CO274)<>1)*1)","v":0}]
[null,267,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C276=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J276)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C276)<1,0,\n                             (SUM(AR276:CO276)<>1)*1)","v":0}]
[null,270,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C279=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J279)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C279)<1,0,\n                             (SUM(AR279:CO279)<>1)*1)","v":0}]
[null,274,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C283=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J283)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C283)<1,0,\n                             (SUM(AR283:CO283)<>1)*1)","v":0}]
[null,277,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C286=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J286)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C286)<1,0,\n                             (SUM(AR286:CO286)<>1)*1)","v":0}]
[null,280,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C289=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J289)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C289)<1,0,\n                             (SUM(AR289:CO289)<>1)*1)","v":0}]
[null,282,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C291=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J291)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C291)<1,0,\n                             (SUM(AR291:CO291)<>1)*1)","v":0}]
[null,283,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C292=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J292)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C292)<1,0,\n                             (SUM(AR292:CO292)<>1)*1)","v":0}]
[null,287,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C296=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J296)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C296)<1,0,\n                             (SUM(AR296:CO296)<>1)*1)","v":0}]
[null,290,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C299=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J299)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C299)<1,0,\n                             (SUM(AR299:CO299)<>1)*1)","v":0}]
[null,293,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C302=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J302)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C302)<1,0,\n                             (SUM(AR302:CO302)<>1)*1)","v":0}]
[null,296,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C305=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J305)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C305)<1,0,\n                             (SUM(AR305:CO305)<>1)*1)","v":0}]
[null,299,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C308=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J308)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C308)<1,0,\n                             (SUM(AR308:CO308)<>1)*1)","v":0}]
[null,300,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C309=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J309)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C309)<1,0,\n                             (SUM(AR309:CO309)<>1)*1)","v":0}]
[null,303,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C312=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J312)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C312)<1,0,\n                             (SUM(AR312:CO312)<>1)*1)","v":0}]
[null,306,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C315=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J315)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C315)<1,0,\n                             (SUM(AR315:CO315)<>1)*1)","v":0}]
[null,309,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C318=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J318)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C318)<1,0,\n                             (SUM(AR318:CO318)<>1)*1)","v":0}]
[null,312,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C321=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J321)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C321)<1,0,\n                             (SUM(AR321:CO321)<>1)*1)","v":0}]
[null,315,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C324=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J324)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C324)<1,0,\n                             (SUM(AR324:CO324)<>1)*1)","v":0}]
[null,319,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C328=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J328)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C328)<1,0,\n                             (SUM(AR328:CO328)<>1)*1)","v":0}]
[null,321,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C330=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J330)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C330)<1,0,\n                             (SUM(AR330:CO330)<>1)*1)","v":0}]
[null,322,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,{"$f":"IF(SUM(Y331:AA331,I331:O331)=0,\"\",IF(SUM(Y331:AA331)=1,\"\",1))","v":""},"","No",null,null,null,null,{"$f":"+IF(SUM(I331:O331)<>0,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C331=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J331)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C331)<1,0,\n                             (SUM(AR331:CO331)<>1)*1)","v":0}]
[null,325,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C334=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J334)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C334)<1,0,\n                             (SUM(AR334:CO334)<>1)*1)","v":0}]
[null,328,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C337=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J337)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C337)<1,0,\n                             (SUM(AR337:CO337)<>1)*1)","v":0}]
[null,332,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C341=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J341)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C341)<1,0,\n                             (SUM(AR341:CO341)<>1)*1)","v":0}]
[null,334,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C343=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J343)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C343)<1,0,\n                             (SUM(AR343:CO343)<>1)*1)","v":0}]
[null,337,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C346=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J346)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C346)<1,0,\n                             (SUM(AR346:CO346)<>1)*1)","v":0}]
[null,341,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C350=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J350)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C350)<1,0,\n                             (SUM(AR350:CO350)<>1)*1)","v":0}]
[null,344,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C353=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J353)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C353)<1,0,\n                             (SUM(AR353:CO353)<>1)*1)","v":0}]
[null,345,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C354=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J354)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C354)<1,0,\n                             (SUM(AR354:CO354)<>1)*1)","v":0}]
[null,347,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C356=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J356)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C356)<1,0,\n                             (SUM(AR356:CO356)<>1)*1)","v":0}]
[null,350,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C359=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J359)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C359)<1,0,\n                             (SUM(AR359:CO359)<>1)*1)","v":0}]
[null,354,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C363=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J363)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C363)<1,0,\n                             (SUM(AR363:CO363)<>1)*1)","v":0}]
[null,357,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C366=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J366)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C366)<1,0,\n                             (SUM(AR366:CO366)<>1)*1)","v":0}]
[null,360,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C369=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J369)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C369)<1,0,\n                             (SUM(AR369:CO369)<>1)*1)","v":0}]
[null,363,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C372=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J372)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C372)<1,0,\n                             (SUM(AR372:CO372)<>1)*1)","v":0}]
[null,366,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C375=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J375)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C375)<1,0,\n                             (SUM(AR375:CO375)<>1)*1)","v":0}]
[null,367,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C376=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J376)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C376)<1,0,\n                             (SUM(AR376:CO376)<>1)*1)","v":0}]
[null,370,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C379=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J379)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C379)<1,0,\n                             (SUM(AR379:CO379)<>1)*1)","v":0}]
[null,373,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C382=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J382)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C382)<1,0,\n                             (SUM(AR382:CO382)<>1)*1)","v":0}]
[null,376,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C385=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J385)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C385)<1,0,\n                             (SUM(AR385:CO385)<>1)*1)","v":0}]
[null,379,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C388=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J388)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C388)<1,0,\n                             (SUM(AR388:CO388)<>1)*1)","v":0}]
[null,383,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C392=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J392)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C392)<1,0,\n                             (SUM(AR392:CO392)<>1)*1)","v":0}]
[null,384,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C393=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J393)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C393)<1,0,\n                             (SUM(AR393:CO393)<>1)*1)","v":0}]
[null,388,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C397=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J397)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C397)<1,0,\n                             (SUM(AR397:CO397)<>1)*1)","v":0}]
[null,389,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C398=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J398)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C398)<1,0,\n                             (SUM(AR398:CO398)<>1)*1)","v":0}]
[null,392,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C401=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J401)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C401)<1,0,\n                             (SUM(AR401:CO401)<>1)*1)","v":0}]
[null,396,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C405=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J405)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C405)<1,0,\n                             (SUM(AR405:CO405)<>1)*1)","v":0}]
[null,399,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C408=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J408)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C408)<1,0,\n                             (SUM(AR408:CO408)<>1)*1)","v":0}]
[null,401,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C410=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J410)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C410)<1,0,\n                             (SUM(AR410:CO410)<>1)*1)","v":0}]
[null,405,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C414=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J414)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C414)<1,0,\n                             (SUM(AR414:CO414)<>1)*1)","v":0}]
[null,408,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C417=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J417)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C417)<1,0,\n                             (SUM(AR417:CO417)<>1)*1)","v":0}]
[null,411,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C420=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J420)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C420)<1,0,\n                             (SUM(AR420:CO420)<>1)*1)","v":0}]
[null,412,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C421=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J421)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C421)<1,0,\n                             (SUM(AR421:CO421)<>1)*1)","v":0}]
[null,414,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C423=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J423)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C423)<1,0,\n                             (SUM(AR423:CO423)<>1)*1)","v":0}]
[null,418,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C427=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J427)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C427)<1,0,\n                             (SUM(AR427:CO427)<>1)*1)","v":0}]
[null,421,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C430=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J430)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C430)<1,0,\n                             (SUM(AR430:CO430)<>1)*1)","v":0}]
[null,424,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C433=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J433)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C433)<1,0,\n                             (SUM(AR433:CO433)<>1)*1)","v":0}]
[null,427,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C436=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J436)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C436)<1,0,\n                             (SUM(AR436:CO436)<>1)*1)","v":0}]
[null,430,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C439=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J439)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C439)<1,0,\n                             (SUM(AR439:CO439)<>1)*1)","v":0}]
[null,433,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C442=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J442)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C442)<1,0,\n                             (SUM(AR442:CO442)<>1)*1)","v":0}]
[null,434,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C443=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J443)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C443)<1,0,\n                             (SUM(AR443:CO443)<>1)*1)","v":0}]
[null,438,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C447=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J447)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C447)<1,0,\n                             (SUM(AR447:CO447)<>1)*1)","v":0}]
[null,440,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C449=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J449)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C449)<1,0,\n                             (SUM(AR449:CO449)<>1)*1)","v":0}]
[null,443,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C452=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J452)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C452)<1,0,\n                             (SUM(AR452:CO452)<>1)*1)","v":0}]
[null,446,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C455=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J455)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C455)<1,0,\n                             (SUM(AR455:CO455)<>1)*1)","v":0}]
[null,450,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,{"$f":"IF(SUM(Y459:AA459,I459:O459)=0,\"\",IF(SUM(Y459:AA459)=1,\"\",1))","v":""},"","No",null,null,null,null,{"$f":"+IF(SUM(I459:O459)<>0,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C459=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J459)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C459)<1,0,\n                             (SUM(AR459:CO459)<>1)*1)","v":0}]
[null,{"$f":"IFERROR(B459+1,\"\")","v":451},"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C460=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J460)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C460)<1,0,\n                             (SUM(AR460:CO460)<>1)*1)","v":0}]
[null,453,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C462=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J462)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C462)<1,0,\n                             (SUM(AR462:CO462)<>1)*1)","v":0}]
[null,456,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C465=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J465)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C465)<1,0,\n                             (SUM(AR465:CO465)<>1)*1)","v":0}]
[null,459,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C468=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J468)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C468)<1,0,\n                             (SUM(AR468:CO468)<>1)*1)","v":0}]
[null,463,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C472=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J472)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C472)<1,0,\n                             (SUM(AR472:CO472)<>1)*1)","v":0}]
[null,466,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C475=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J475)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C475)<1,0,\n                             (SUM(AR475:CO475)<>1)*1)","v":0}]
[null,468,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C477=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J477)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C477)<1,0,\n                             (SUM(AR477:CO477)<>1)*1)","v":0}]
[null,472,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C481=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J481)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C481)<1,0,\n                             (SUM(AR481:CO481)<>1)*1)","v":0}]
[null,475,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C484=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J484)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C484)<1,0,\n                             (SUM(AR484:CO484)<>1)*1)","v":0}]
[null,477,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C486=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J486)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C486)<1,0,\n                             (SUM(AR486:CO486)<>1)*1)","v":0}]
[null,478,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C487=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J487)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C487)<1,0,\n                             (SUM(AR487:CO487)<>1)*1)","v":0}]
[null,481,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C490=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J490)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C490)<1,0,\n                             (SUM(AR490:CO490)<>1)*1)","v":0}]
[null,485,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C494=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J494)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C494)<1,0,\n                             (SUM(AR494:CO494)<>1)*1)","v":0}]
[null,488,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C497=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J497)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C497)<1,0,\n                             (SUM(AR497:CO497)<>1)*1)","v":0}]
[null,490,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C499=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J499)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C499)<1,0,\n                             (SUM(AR499:CO499)<>1)*1)","v":0}]
[null,494,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C503=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J503)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C503)<1,0,\n                             (SUM(AR503:CO503)<>1)*1)","v":0}]
[null,497,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C506=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J506)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C506)<1,0,\n                             (SUM(AR506:CO506)<>1)*1)","v":0}]
[null,498,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C507=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J507)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C507)<1,0,\n                             (SUM(AR507:CO507)<>1)*1)","v":0}]
[null,501,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C510=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J510)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C510)<1,0,\n                             (SUM(AR510:CO510)<>1)*1)","v":0}]
[null,505,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C514=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J514)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C514)<1,0,\n                             (SUM(AR514:CO514)<>1)*1)","v":0}]
[null,507,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C516=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J516)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C516)<1,0,\n                             (SUM(AR516:CO516)<>1)*1)","v":0}]
[null,510,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C519=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J519)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C519)<1,0,\n                             (SUM(AR519:CO519)<>1)*1)","v":0}]
[null,514,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,{"$f":"IF(SUM(Y523:AA523,I523:O523)=0,\"\",IF(SUM(Y523:AA523)=1,\"\",1))","v":""},"","No",null,null,null,null,{"$f":"+IF(SUM(I523:O523)<>0,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C523=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J523)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C523)<1,0,\n                             (SUM(AR523:CO523)<>1)*1)","v":0}]
[null,517,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C526=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J526)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C526)<1,0,\n                             (SUM(AR526:CO526)<>1)*1)","v":0}]
[null,518,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C527=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J527)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C527)<1,0,\n                             (SUM(AR527:CO527)<>1)*1)","v":0}]
[null,520,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C529=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J529)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C529)<1,0,\n                             (SUM(AR529:CO529)<>1)*1)","v":0}]
[null,523,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C532=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J532)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C532)<1,0,\n                             (SUM(AR532:CO532)<>1)*1)","v":0}]
[null,526,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C535=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J535)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C535)<1,0,\n                             (SUM(AR535:CO535)<>1)*1)","v":0}]
[null,529,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C538=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J538)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C538)<1,0,\n                             (SUM(AR538:CO538)<>1)*1)","v":0}]
[null,532,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C541=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J541)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C541)<1,0,\n                             (SUM(AR541:CO541)<>1)*1)","v":0}]
[null,536,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C545=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J545)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C545)<1,0,\n                             (SUM(AR545:CO545)<>1)*1)","v":0}]
[null,539,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C548=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J548)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C548)<1,0,\n                             (SUM(AR548:CO548)<>1)*1)","v":0}]
[null,542,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C551=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J551)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C551)<1,0,\n                             (SUM(AR551:CO551)<>1)*1)","v":0}]
[null,544,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C553=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J553)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C553)<1,0,\n                             (SUM(AR553:CO553)<>1)*1)","v":0}]
[null,545,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C554=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J554)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C554)<1,0,\n                             (SUM(AR554:CO554)<>1)*1)","v":0}]
[null,549,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C558=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J558)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C558)<1,0,\n                             (SUM(AR558:CO558)<>1)*1)","v":0}]
[null,552,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C561=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J561)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C561)<1,0,\n                             (SUM(AR561:CO561)<>1)*1)","v":0}]
[null,555,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C564=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J564)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C564)<1,0,\n                             (SUM(AR564:CO564)<>1)*1)","v":0}]
[null,557,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C566=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J566)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C566)<1,0,\n                             (SUM(AR566:CO566)<>1)*1)","v":0}]
[null,561,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C570=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J570)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C570)<1,0,\n                             (SUM(AR570:CO570)<>1)*1)","v":0}]
[null,564,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C573=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J573)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C573)<1,0,\n                             (SUM(AR573:CO573)<>1)*1)","v":0}]
[null,565,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C574=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J574)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C574)<1,0,\n                             (SUM(AR574:CO574)<>1)*1)","v":0}]
[null,568,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C577=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J577)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C577)<1,0,\n                             (SUM(AR577:CO577)<>1)*1)","v":0}]
[null,571,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C580=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J580)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C580)<1,0,\n                             (SUM(AR580:CO580)<>1)*1)","v":0}]
[null,574,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C583=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J583)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C583)<1,0,\n                             (SUM(AR583:CO583)<>1)*1)","v":0}]
[null,577,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C586=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J586)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C586)<1,0,\n                             (SUM(AR586:CO586)<>1)*1)","v":0}]
[null,581,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C590=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J590)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C590)<1,0,\n                             (SUM(AR590:CO590)<>1)*1)","v":0}]
[null,583,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C592=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J592)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C592)<1,0,\n                             (SUM(AR592:CO592)<>1)*1)","v":0}]
[null,586,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C595=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J595)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C595)<1,0,\n                             (SUM(AR595:CO595)<>1)*1)","v":0}]
[null,587,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C596=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J596)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C596)<1,0,\n                             (SUM(AR596:CO596)<>1)*1)","v":0}]
[null,590,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C599=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J599)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C599)<1,0,\n                             (SUM(AR599:CO599)<>1)*1)","v":0}]
[null,594,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C603=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J603)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C603)<1,0,\n                             (SUM(AR603:CO603)<>1)*1)","v":0}]
[null,596,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C605=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J605)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C605)<1,0,\n                             (SUM(AR605:CO605)<>1)*1)","v":0}]
[null,599,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C608=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J608)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C608)<1,0,\n                             (SUM(AR608:CO608)<>1)*1)","v":0}]
[null,603,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C612=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J612)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C612)<1,0,\n                             (SUM(AR612:CO612)<>1)*1)","v":0}]
[null,606,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C615=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J615)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C615)<1,0,\n                             (SUM(AR615:CO615)<>1)*1)","v":0}]
[null,607,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C616=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J616)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C616)<1,0,\n                             (SUM(AR616:CO616)<>1)*1)","v":0}]
[null,611,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C620=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J620)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C620)<1,0,\n                             (SUM(AR620:CO620)<>1)*1)","v":0}]
[null,612,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C621=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J621)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C621)<1,0,\n                             (SUM(AR621:CO621)<>1)*1)","v":0}]
[null,616,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C625=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J625)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C625)<1,0,\n                             (SUM(AR625:CO625)<>1)*1)","v":0}]
[null,619,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C628=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J628)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C628)<1,0,\n                             (SUM(AR628:CO628)<>1)*1)","v":0}]
[null,622,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C631=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J631)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C631)<1,0,\n                             (SUM(AR631:CO631)<>1)*1)","v":0}]
[null,625,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C634=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J634)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C634)<1,0,\n                             (SUM(AR634:CO634)<>1)*1)","v":0}]
[null,628,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C637=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J637)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C637)<1,0,\n                             (SUM(AR637:CO637)<>1)*1)","v":0}]
[null,629,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C638=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J638)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C638)<1,0,\n                             (SUM(AR638:CO638)<>1)*1)","v":0}]
[null,632,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C641=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J641)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C641)<1,0,\n                             (SUM(AR641:CO641)<>1)*1)","v":0}]
[null,635,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C644=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J644)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C644)<1,0,\n                             (SUM(AR644:CO644)<>1)*1)","v":0}]
[null,638,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C647=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J647)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C647)<1,0,\n                             (SUM(AR647:CO647)<>1)*1)","v":0}]
[null,641,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C650=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J650)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C650)<1,0,\n                             (SUM(AR650:CO650)<>1)*1)","v":0}]
[null,645,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C654=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J654)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C654)<1,0,\n                             (SUM(AR654:CO654)<>1)*1)","v":0}]
[null,648,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C657=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J657)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C657)<1,0,\n                             (SUM(AR657:CO657)<>1)*1)","v":0}]
[null,650,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C659=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J659)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C659)<1,0,\n                             (SUM(AR659:CO659)<>1)*1)","v":0}]
[null,651,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C660=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J660)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C660)<1,0,\n                             (SUM(AR660:CO660)<>1)*1)","v":0}]
[null,654,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C663=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J663)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C663)<1,0,\n                             (SUM(AR663:CO663)<>1)*1)","v":0}]
[null,657,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C666=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J666)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C666)<1,0,\n                             (SUM(AR666:CO666)<>1)*1)","v":0}]
[null,661,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C670=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J670)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C670)<1,0,\n                             (SUM(AR670:CO670)<>1)*1)","v":0}]
[null,663,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C672=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J672)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C672)<1,0,\n                             (SUM(AR672:CO672)<>1)*1)","v":0}]
[null,667,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C676=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J676)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C676)<1,0,\n                             (SUM(AR676:CO676)<>1)*1)","v":0}]
[null,670,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C679=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J679)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C679)<1,0,\n                             (SUM(AR679:CO679)<>1)*1)","v":0}]
[null,673,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C682=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J682)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C682)<1,0,\n                             (SUM(AR682:CO682)<>1)*1)","v":0}]
[null,674,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C683=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J683)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C683)<1,0,\n                             (SUM(AR683:CO683)<>1)*1)","v":0}]
[null,676,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C685=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J685)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C685)<1,0,\n                             (SUM(AR685:CO685)<>1)*1)","v":0}]
[null,679,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C688=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J688)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C688)<1,0,\n                             (SUM(AR688:CO688)<>1)*1)","v":0}]
[null,683,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C692=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J692)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C692)<1,0,\n                             (SUM(AR692:CO692)<>1)*1)","v":0}]
[null,686,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C695=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J695)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C695)<1,0,\n                             (SUM(AR695:CO695)<>1)*1)","v":0}]
[null,689,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C698=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J698)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C698)<1,0,\n                             (SUM(AR698:CO698)<>1)*1)","v":0}]
[null,692,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C701=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J701)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C701)<1,0,\n                             (SUM(AR701:CO701)<>1)*1)","v":0}]
[null,695,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C704=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J704)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C704)<1,0,\n                             (SUM(AR704:CO704)<>1)*1)","v":0}]
[null,696,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C705=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J705)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C705)<1,0,\n                             (SUM(AR705:CO705)<>1)*1)","v":0}]
[null,699,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C708=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J708)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C708)<1,0,\n                             (SUM(AR708:CO708)<>1)*1)","v":0}]
[null,702,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C711=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J711)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C711)<1,0,\n                             (SUM(AR711:CO711)<>1)*1)","v":0}]
[null,705,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C714=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J714)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C714)<1,0,\n                             (SUM(AR714:CO714)<>1)*1)","v":0}]
[null,708,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C717=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J717)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C717)<1,0,\n                             (SUM(AR717:CO717)<>1)*1)","v":0}]
[null,712,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C721=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J721)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C721)<1,0,\n                             (SUM(AR721:CO721)<>1)*1)","v":0}]
[null,713,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C722=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J722)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C722)<1,0,\n                             (SUM(AR722:CO722)<>1)*1)","v":0}]
[null,717,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C726=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J726)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C726)<1,0,\n                             (SUM(AR726:CO726)<>1)*1)","v":0}]
[null,718,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C727=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J727)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C727)<1,0,\n                             (SUM(AR727:CO727)<>1)*1)","v":0}]
[null,721,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C730=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J730)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C730)<1,0,\n                             (SUM(AR730:CO730)<>1)*1)","v":0}]
[null,725,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C734=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J734)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C734)<1,0,\n                             (SUM(AR734:CO734)<>1)*1)","v":0}]
[null,728,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C737=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J737)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C737)<1,0,\n                             (SUM(AR737:CO737)<>1)*1)","v":0}]
[null,730,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C739=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J739)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C739)<1,0,\n                             (SUM(AR739:CO739)<>1)*1)","v":0}]
[null,734,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C743=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J743)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C743)<1,0,\n                             (SUM(AR743:CO743)<>1)*1)","v":0}]
[null,737,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C746=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J746)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C746)<1,0,\n                             (SUM(AR746:CO746)<>1)*1)","v":0}]
[null,740,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C749=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J749)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C749)<1,0,\n                             (SUM(AR749:CO749)<>1)*1)","v":0}]
[null,741,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C750=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J750)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C750)<1,0,\n                             (SUM(AR750:CO750)<>1)*1)","v":0}]
[null,743,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C752=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J752)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C752)<1,0,\n                             (SUM(AR752:CO752)<>1)*1)","v":0}]
[null,747,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C756=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J756)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C756)<1,0,\n                             (SUM(AR756:CO756)<>1)*1)","v":0}]
[null,750,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C759=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J759)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C759)<1,0,\n                             (SUM(AR759:CO759)<>1)*1)","v":0}]
[null,752,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C761=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J761)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C761)<1,0,\n                             (SUM(AR761:CO761)<>1)*1)","v":0}]
[null,756,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C765=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J765)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C765)<1,0,\n                             (SUM(AR765:CO765)<>1)*1)","v":0}]
[null,759,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C768=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J768)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C768)<1,0,\n                             (SUM(AR768:CO768)<>1)*1)","v":0}]
[null,760,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C769=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J769)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C769)<1,0,\n                             (SUM(AR769:CO769)<>1)*1)","v":0}]
[null,763,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C772=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J772)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C772)<1,0,\n                             (SUM(AR772:CO772)<>1)*1)","v":0}]
[null,767,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C776=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J776)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C776)<1,0,\n                             (SUM(AR776:CO776)<>1)*1)","v":0}]
[null,769,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C778=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J778)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C778)<1,0,\n                             (SUM(AR778:CO778)<>1)*1)","v":0}]
[null,772,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C781=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J781)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C781)<1,0,\n                             (SUM(AR781:CO781)<>1)*1)","v":0}]
[null,775,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C784=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J784)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C784)<1,0,\n                             (SUM(AR784:CO784)<>1)*1)","v":0}]
[null,779,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C788=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J788)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C788)<1,0,\n                             (SUM(AR788:CO788)<>1)*1)","v":0}]
[null,780,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C789=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J789)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C789)<1,0,\n                             (SUM(AR789:CO789)<>1)*1)","v":0}]
[null,782,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C791=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J791)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C791)<1,0,\n                             (SUM(AR791:CO791)<>1)*1)","v":0}]
[null,785,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C794=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J794)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C794)<1,0,\n                             (SUM(AR794:CO794)<>1)*1)","v":0}]
[null,788,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C797=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J797)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C797)<1,0,\n                             (SUM(AR797:CO797)<>1)*1)","v":0}]
[null,792,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C801=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J801)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C801)<1,0,\n                             (SUM(AR801:CO801)<>1)*1)","v":0}]
[null,795,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C804=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J804)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C804)<1,0,\n                             (SUM(AR804:CO804)<>1)*1)","v":0}]
[null,798,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C807=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J807)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C807)<1,0,\n                             (SUM(AR807:CO807)<>1)*1)","v":0}]
[null,801,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C810=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J810)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C810)<1,0,\n                             (SUM(AR810:CO810)<>1)*1)","v":0}]
[null,804,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C813=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J813)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C813)<1,0,\n                             (SUM(AR813:CO813)<>1)*1)","v":0}]
[null,806,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C815=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J815)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C815)<1,0,\n                             (SUM(AR815:CO815)<>1)*1)","v":0}]
[null,807,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C816=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J816)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C816)<1,0,\n                             (SUM(AR816:CO816)<>1)*1)","v":0}]
[null,810,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C819=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J819)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C819)<1,0,\n                             (SUM(AR819:CO819)<>1)*1)","v":0}]
[null,814,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C823=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J823)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C823)<1,0,\n                             (SUM(AR823:CO823)<>1)*1)","v":0}]
[null,817,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C826=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J826)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C826)<1,0,\n                             (SUM(AR826:CO826)<>1)*1)","v":0}]
[null,819,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C828=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J828)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C828)<1,0,\n                             (SUM(AR828:CO828)<>1)*1)","v":0}]
[null,823,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C832=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J832)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C832)<1,0,\n                             (SUM(AR832:CO832)<>1)*1)","v":0}]
[null,826,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C835=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J835)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C835)<1,0,\n                             (SUM(AR835:CO835)<>1)*1)","v":0}]
[null,827,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C836=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J836)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C836)<1,0,\n                             (SUM(AR836:CO836)<>1)*1)","v":0}]
[null,830,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C839=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J839)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C839)<1,0,\n                             (SUM(AR839:CO839)<>1)*1)","v":0}]
[null,834,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,{"$f":"IF(SUM(Y843:AA843,I843:O843)=0,\"\",IF(SUM(Y843:AA843)=1,\"\",1))","v":""},"","No",null,null,null,null,{"$f":"+IF(SUM(I843:O843)<>0,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C843=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J843)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C843)<1,0,\n                             (SUM(AR843:CO843)<>1)*1)","v":0}]
[null,836,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C845=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J845)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C845)<1,0,\n                             (SUM(AR845:CO845)<>1)*1)","v":0}]
[null,839,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C848=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J848)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C848)<1,0,\n                             (SUM(AR848:CO848)<>1)*1)","v":0}]
[null,843,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C852=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J852)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C852)<1,0,\n                             (SUM(AR852:CO852)<>1)*1)","v":0}]
[null,845,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C854=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J854)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C854)<1,0,\n                             (SUM(AR854:CO854)<>1)*1)","v":0}]
[null,848,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C857=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J857)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C857)<1,0,\n                             (SUM(AR857:CO857)<>1)*1)","v":0}]
[null,849,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C858=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J858)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C858)<1,0,\n                             (SUM(AR858:CO858)<>1)*1)","v":0}]
[null,852,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C861=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J861)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C861)<1,0,\n                             (SUM(AR861:CO861)<>1)*1)","v":0}]
[null,856,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C865=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J865)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C865)<1,0,\n                             (SUM(AR865:CO865)<>1)*1)","v":0}]
[null,858,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C867=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J867)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C867)<1,0,\n                             (SUM(AR867:CO867)<>1)*1)","v":0}]
[null,861,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C870=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J870)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C870)<1,0,\n                             (SUM(AR870:CO870)<>1)*1)","v":0}]
[null,865,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C874=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J874)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C874)<1,0,\n                             (SUM(AR874:CO874)<>1)*1)","v":0}]
[null,868,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C877=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J877)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C877)<1,0,\n                             (SUM(AR877:CO877)<>1)*1)","v":0}]
[null,871,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C880=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J880)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C880)<1,0,\n                             (SUM(AR880:CO880)<>1)*1)","v":0}]
[null,873,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C882=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J882)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C882)<1,0,\n                             (SUM(AR882:CO882)<>1)*1)","v":0}]
[null,874,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C883=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J883)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C883)<1,0,\n                             (SUM(AR883:CO883)<>1)*1)","v":0}]
[null,878,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C887=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J887)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C887)<1,0,\n                             (SUM(AR887:CO887)<>1)*1)","v":0}]
[null,881,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C890=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J890)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C890)<1,0,\n                             (SUM(AR890:CO890)<>1)*1)","v":0}]
[null,884,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C893=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J893)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C893)<1,0,\n                             (SUM(AR893:CO893)<>1)*1)","v":0}]
[null,886,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C895=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J895)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C895)<1,0,\n                             (SUM(AR895:CO895)<>1)*1)","v":0}]
[null,890,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C899=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J899)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C899)<1,0,\n                             (SUM(AR899:CO899)<>1)*1)","v":0}]
[null,893,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C902=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J902)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C902)<1,0,\n                             (SUM(AR902:CO902)<>1)*1)","v":0}]
[null,894,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C903=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J903)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C903)<1,0,\n                             (SUM(AR903:CO903)<>1)*1)","v":0}]
[null,897,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C906=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J906)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C906)<1,0,\n                             (SUM(AR906:CO906)<>1)*1)","v":0}]
[null,900,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C909=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J909)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C909)<1,0,\n                             (SUM(AR909:CO909)<>1)*1)","v":0}]
[null,903,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C912=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J912)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C912)<1,0,\n                             (SUM(AR912:CO912)<>1)*1)","v":0}]
[null,906,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C915=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J915)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C915)<1,0,\n                             (SUM(AR915:CO915)<>1)*1)","v":0}]
[null,910,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C919=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J919)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C919)<1,0,\n                             (SUM(AR919:CO919)<>1)*1)","v":0}]
[null,912,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C921=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J921)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C921)<1,0,\n                             (SUM(AR921:CO921)<>1)*1)","v":0}]
[null,913,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C922=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J922)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C922)<1,0,\n                             (SUM(AR922:CO922)<>1)*1)","v":0}]
[null,916,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C925=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J925)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C925)<1,0,\n                             (SUM(AR925:CO925)<>1)*1)","v":0}]
[null,919,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C928=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J928)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C928)<1,0,\n                             (SUM(AR928:CO928)<>1)*1)","v":0}]
[null,923,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C932=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J932)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C932)<1,0,\n                             (SUM(AR932:CO932)<>1)*1)","v":0}]
[null,925,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C934=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J934)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C934)<1,0,\n                             (SUM(AR934:CO934)<>1)*1)","v":0}]
[null,928,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C937=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J937)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C937)<1,0,\n                             (SUM(AR937:CO937)<>1)*1)","v":0}]
[null,932,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C941=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J941)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C941)<1,0,\n                             (SUM(AR941:CO941)<>1)*1)","v":0}]
[null,935,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C944=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J944)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C944)<1,0,\n                             (SUM(AR944:CO944)<>1)*1)","v":0}]
[null,936,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C945=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J945)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C945)<1,0,\n                             (SUM(AR945:CO945)<>1)*1)","v":0}]
[null,939,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C948=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J948)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C948)<1,0,\n                             (SUM(AR948:CO948)<>1)*1)","v":0}]
[null,940,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C949=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J949)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C949)<1,0,\n                             (SUM(AR949:CO949)<>1)*1)","v":0}]
[null,941,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C950=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J950)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C950)<1,0,\n                             (SUM(AR950:CO950)<>1)*1)","v":0}]
[null,942,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C951=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J951)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C951)<1,0,\n                             (SUM(AR951:CO951)<>1)*1)","v":0}]
[null,943,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C952=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J952)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C952)<1,0,\n                             (SUM(AR952:CO952)<>1)*1)","v":0}]
[null,944,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C953=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J953)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C953)<1,0,\n                             (SUM(AR953:CO953)<>1)*1)","v":0}]
[null,945,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C954=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J954)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C954)<1,0,\n                             (SUM(AR954:CO954)<>1)*1)","v":0}]
[null,946,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C955=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J955)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C955)<1,0,\n                             (SUM(AR955:CO955)<>1)*1)","v":0}]
[null,947,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C956=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J956)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C956)<1,0,\n                             (SUM(AR956:CO956)<>1)*1)","v":0}]
[null,948,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C957=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J957)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C957)<1,0,\n                             (SUM(AR957:CO957)<>1)*1)","v":0}]
[null,949,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C958=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J958)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C958)<1,0,\n                             (SUM(AR958:CO958)<>1)*1)","v":0}]
[null,950,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C959=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J959)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C959)<1,0,\n                             (SUM(AR959:CO959)<>1)*1)","v":0}]
[null,951,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C960=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J960)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C960)<1,0,\n                             (SUM(AR960:CO960)<>1)*1)","v":0}]
[null,952,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C961=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J961)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C961)<1,0,\n                             (SUM(AR961:CO961)<>1)*1)","v":0}]
[null,953,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C962=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J962)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C962)<1,0,\n                             (SUM(AR962:CO962)<>1)*1)","v":0}]
[null,954,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C963=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J963)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C963)<1,0,\n                             (SUM(AR963:CO963)<>1)*1)","v":0}]
[null,955,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C964=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J964)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C964)<1,0,\n                             (SUM(AR964:CO964)<>1)*1)","v":0}]
[null,956,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C965=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J965)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C965)<1,0,\n                             (SUM(AR965:CO965)<>1)*1)","v":0}]
[null,957,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C966=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J966)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C966)<1,0,\n                             (SUM(AR966:CO966)<>1)*1)","v":0}]
[null,958,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C967=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J967)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C967)<1,0,\n                             (SUM(AR967:CO967)<>1)*1)","v":0}]
[null,959,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C968=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J968)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C968)<1,0,\n                             (SUM(AR968:CO968)<>1)*1)","v":0}]
[null,960,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C969=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J969)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C969)<1,0,\n                             (SUM(AR969:CO969)<>1)*1)","v":0}]
[null,961,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C970=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J970)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C970)<1,0,\n                             (SUM(AR970:CO970)<>1)*1)","v":0}]
[null,962,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,{"$f":"IF(SUM(Y971:AA971,I971:O971)=0,\"\",IF(SUM(Y971:AA971)=1,\"\",1))","v":""},"","No",null,null,null,null,{"$f":"+IF(SUM(I971:O971)<>0,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C971=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J971)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C971)<1,0,\n                             (SUM(AR971:CO971)<>1)*1)","v":0}]
[null,{"$f":"IFERROR(B971+1,\"\")","v":963},"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C972=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J972)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C972)<1,0,\n                             (SUM(AR972:CO972)<>1)*1)","v":0}]
[null,964,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C973=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J973)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C973)<1,0,\n                             (SUM(AR973:CO973)<>1)*1)","v":0}]
[null,965,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C974=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J974)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C974)<1,0,\n                             (SUM(AR974:CO974)<>1)*1)","v":0}]
[null,966,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C975=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J975)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C975)<1,0,\n                             (SUM(AR975:CO975)<>1)*1)","v":0}]
[null,967,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C976=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J976)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C976)<1,0,\n                             (SUM(AR976:CO976)<>1)*1)","v":0}]
[null,968,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C977=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J977)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C977)<1,0,\n                             (SUM(AR977:CO977)<>1)*1)","v":0}]
[null,969,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C978=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J978)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C978)<1,0,\n                             (SUM(AR978:CO978)<>1)*1)","v":0}]
[null,970,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C979=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J979)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C979)<1,0,\n                             (SUM(AR979:CO979)<>1)*1)","v":0}]
[null,971,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C980=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J980)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C980)<1,0,\n                             (SUM(AR980:CO980)<>1)*1)","v":0}]
[null,972,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C981=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J981)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C981)<1,0,\n                             (SUM(AR981:CO981)<>1)*1)","v":0}]
[null,973,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C982=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J982)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C982)<1,0,\n                             (SUM(AR982:CO982)<>1)*1)","v":0}]
[null,974,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C983=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J983)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C983)<1,0,\n                             (SUM(AR983:CO983)<>1)*1)","v":0}]
[null,975,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C984=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J984)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C984)<1,0,\n                             (SUM(AR984:CO984)<>1)*1)","v":0}]
[null,976,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C985=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J985)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C985)<1,0,\n                             (SUM(AR985:CO985)<>1)*1)","v":0}]
[null,977,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C986=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J986)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C986)<1,0,\n                             (SUM(AR986:CO986)<>1)*1)","v":0}]
[null,978,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C987=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J987)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C987)<1,0,\n                             (SUM(AR987:CO987)<>1)*1)","v":0}]
[null,979,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C988=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J988)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C988)<1,0,\n                             (SUM(AR988:CO988)<>1)*1)","v":0}]
[null,980,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C989=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J989)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C989)<1,0,\n                             (SUM(AR989:CO989)<>1)*1)","v":0}]
[null,981,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C990=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J990)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C990)<1,0,\n                             (SUM(AR990:CO990)<>1)*1)","v":0}]
[null,982,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C991=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J991)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C991)<1,0,\n                             (SUM(AR991:CO991)<>1)*1)","v":0}]
[null,983,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C992=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J992)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C992)<1,0,\n                             (SUM(AR992:CO992)<>1)*1)","v":0}]
[null,984,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C993=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J993)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C993)<1,0,\n                             (SUM(AR993:CO993)<>1)*1)","v":0}]
[null,985,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C994=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J994)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C994)<1,0,\n                             (SUM(AR994:CO994)<>1)*1)","v":0}]
[null,986,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C995=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J995)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C995)<1,0,\n                             (SUM(AR995:CO995)<>1)*1)","v":0}]
[null,987,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C996=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J996)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C996)<1,0,\n                             (SUM(AR996:CO996)<>1)*1)","v":0}]
[null,988,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C997=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J997)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C997)<1,0,\n                             (SUM(AR997:CO997)<>1)*1)","v":0}]
[null,989,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C998=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J998)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C998)<1,0,\n                             (SUM(AR998:CO998)<>1)*1)","v":0}]
[null,990,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C999=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J999)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C999)<1,0,\n                             (SUM(AR999:CO999)<>1)*1)","v":0}]
[null,991,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C1000=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1000)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C1000)<1,0,\n                             (SUM(AR1000:CO1000)<>1)*1)","v":0}]
[null,992,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C1001=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1001)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C1001)<1,0,\n                             (SUM(AR1001:CO1001)<>1)*1)","v":0}]
[null,993,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C1002=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1002)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C1002)<1,0,\n                             (SUM(AR1002:CO1002)<>1)*1)","v":0}]
[null,994,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C1003=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1003)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C1003)<1,0,\n                             (SUM(AR1003:CO1003)<>1)*1)","v":0}]
[null,995,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C1004=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1004)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C1004)<1,0,\n                             (SUM(AR1004:CO1004)<>1)*1)","v":0}]
[null,996,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C1005=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1005)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C1005)<1,0,\n                             (SUM(AR1005:CO1005)<>1)*1)","v":0}]
[null,997,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C1006=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1006)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C1006)<1,0,\n                             (SUM(AR1006:CO1006)<>1)*1)","v":0}]
[null,998,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C1007=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1007)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C1007)<1,0,\n                             (SUM(AR1007:CO1007)<>1)*1)","v":0}]
[null,{"$f":"IFERROR(B1007+1,\"\")","v":999},"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C1008=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1008)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C1008)<1,0,\n                             (SUM(AR1008:CO1008)<>1)*1)","v":0}]
[null,1000,"","",null,"","Refer to sheet 'Input|JGN mapping",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,"","","No",null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!AR$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!AS$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!AT$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!AU$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!AV$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!AW$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!AX$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!AY$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!AZ$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BA$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BB$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BC$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BD$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BE$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BF$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BG$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BH$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BI$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BJ$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BK$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BL$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BM$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BN$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BO$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BP$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BQ$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BR$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BS$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BT$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BU$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BV$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BW$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BX$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BY$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!BZ$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CA$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CB$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CC$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CD$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CE$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CF$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CG$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CH$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CI$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CJ$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CK$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CL$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CM$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CN$9),1,0))","v":""},{"$f":"IF($C1009=\"\",\"\",IF(TRIM('Input| JGN Mapping'!$J1009)=TRIM('Input| Projects'!CO$9),1,0))","v":""},{"$f":"_xlfn.SWITCH(TRUE,\n                             LEN(C1009)<1,0,\n                             (SUM(AR1009:CO1009)<>1)*1)","v":0}]

{"sheet":"Input| JGN Mapping","index":4,"n_rows":1009,"n_cols":17,"rows_kept":562,"cut":true,"hidden":false,"merged":[[6,2,6,3],[6,5,6,14]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},"Sheet Validation",null,"Key:","Input","Input - optional","Formula - do not edit"]
[null,null,{"$f":"IFERROR(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),\"\")","v":"Input| JGN Mapping"}]
[]
[]
[]
[null,null,{"$f":"LEFT('Input| Escalations'!B23,2)+1&\". Project Details\"","v":"13. Project Details"},null,null,"JGN Mapping Categories"]
[]
[null,null,"Project/Program Inputs","Unique ID",null,"Service code","AER reset RIN categories (Level One)","AER reset RIN categories (Level Two)","AER reset RIN categories (Level Three)","AER asset class","Mains Repex Proactive vs Reactive","Accounting Treatment","IT Type","Nature/Driver","Narrative Category","Narrative Subcategory","IT Type"]
[null,1,{"$f":"'Input| Projects'!C10","v":"Electricity to Gas Distribution mains"},{"$f":"'Input| Projects'!D10","v":"R-CGF"},null,"CGF","Connections","Connections - ELECTRICITY TO GAS","Connections - ELECTRICITY TO GAS - Distribution Mains","MP Mains","n/a","Non-SaaS","Non-IT","Electricity to Gas","Connections","Connections","O"]
[null,{"$f":"IFERROR(B10+1,\"\")","v":2},{"$f":"'Input| Projects'!C11","v":"Industrial & Commercial Contract Distribution mains"},{"$f":"'Input| Projects'!D11","v":"R-CGH"},null,"CGH","Connections","Connections - INDUSTRIAL & COMMERCIAL CONTRACT","Connections - INDUSTRIAL & COMMERCIAL CONTRACT - Distribution Mains","HP Mains","n/a","Non-SaaS","Non-IT","Industrial & Commercial - Contract","Connections","Connections","O"]
[null,{"$f":"IFERROR(B11+1,\"\")","v":3},{"$f":"'Input| Projects'!C12","v":"Industrial & Commercial Tariff Distribution mains"},{"$f":"'Input| Projects'!D12","v":"R-CGI"},null,"CGI","Connections","Connections - INDUSTRIAL & COMMERCIAL TARIFF","Connections - INDUSTRIAL & COMMERCIAL TARIFF - Distribution Mains","MP Mains","n/a","Non-SaaS","Non-IT","Industrial & Commercial - Tariff","Connections","Connections","O"]
[null,4,{"$f":"'Input| Projects'!C13","v":"New Homes Distribution mains"},{"$f":"'Input| Projects'!D13","v":"R-CGG"},null,"CGG","Connections","Connections - NEW HOMES","Connections - NEW HOMES - Distribution Mains","MP Mains","n/a","Non-SaaS","Non-IT","New Homes","Connections","Connections","O"]
[null,5,{"$f":"'Input| Projects'!C14","v":"Medium Density & High Rise Distribution mains"},{"$f":"'Input| Projects'!D14","v":"R-CGJ"},null,"CGJ","Connections","Connections - MEDIUM DENSITY / HIGH RISE","Connections - MEDIUM DENSITY / HIGH RISE - Distribution Mains","MP Mains","n/a","Non-SaaS","Non-IT","Medium Density & High Rise","Connections","Connections","O"]
[null,6,{"$f":"'Input| Projects'!C15","v":"Electricity to Gas Inlet service pipes"},{"$f":"'Input| Projects'!D15","v":"R-CGA"},null,"CGA","Connections","Connections - ELECTRICITY TO GAS","Connections - ELECTRICITY TO GAS - Inlet Service pipes","MP Services","n/a","Non-SaaS","Non-IT","Electricity to Gas","Connections","Connections","O"]
[null,7,{"$f":"'Input| Projects'!C16","v":"Industrial & Commercial Contract Inlet service pipes"},{"$f":"'Input| Projects'!D16","v":"R-CGC"},null,"CGC","Connections","Connections - INDUSTRIAL & COMMERCIAL CONTRACT","Connections - INDUSTRIAL & COMMERCIAL CONTRACT - Inlet Service pipes","HP Services","n/a","Non-SaaS","Non-IT","Industrial & Commercial - Contract","Connections","Connections","O"]
[null,8,{"$f":"'Input| Projects'!C17","v":"Industrial & Commercial Tariff Inlet service pipes"},{"$f":"'Input| Projects'!D17","v":"R-CGD"},null,"CGD","Connections","Connections - INDUSTRIAL & COMMERCIAL TARIFF","Connections - INDUSTRIAL & COMMERCIAL TARIFF - Inlet Service pipes","MP Services","n/a","Non-SaaS","Non-IT","Industrial & Commercial - Tariff","Connections","Connections","O"]
[null,9,{"$f":"'Input| Projects'!C18","v":"New Homes Inlet service pipes"},{"$f":"'Input| Projects'!D18","v":"R-CGB"},null,"CGB","Connections","Connections - NEW HOMES","Connections - NEW HOMES - Inlet Service pipes","MP Services","n/a","Non-SaaS","Non-IT","New Homes","Connections","Connections","O"]
[null,10,{"$f":"'Input| Projects'!C19","v":"Medium Density & High Rise Inlet service pipes"},{"$f":"'Input| Projects'!D19","v":"R-CGE"},null,"CGE","Connections","Connections - MEDIUM DENSITY / HIGH RISE","Connections - MEDIUM DENSITY / HIGH RISE - Inlet Service pipes","MP Services","n/a","Non-SaaS","Non-IT","Medium Density & High Rise","Connections","Connections","O"]
[null,11,{"$f":"'Input| Projects'!C20","v":"Electricity to Gas Meters"},{"$f":"'Input| Projects'!D20","v":"R-CGK"},null,"CGK","Connections","Connections - ELECTRICITY TO GAS","Connections - ELECTRICITY TO GAS - Meters","Tariff Meters","n/a","Non-SaaS","Non-IT","Electricity to Gas","Connections","Connections","O"]
[null,12,{"$f":"'Input| Projects'!C21","v":"Industrial & Commercial Contract Meters"},{"$f":"'Input| Projects'!D21","v":"R-CGM"},null,"CGM","Connections","Connections - INDUSTRIAL & COMMERCIAL CONTRACT","Connections - INDUSTRIAL & COMMERCIAL CONTRACT - Meters","Contract Meters","n/a","Non-SaaS","Non-IT","Industrial & Commercial - Contract","Connections","Connections","O"]
[null,13,{"$f":"'Input| Projects'!C22","v":"Industrial & Commercial Tariff Meters"},{"$f":"'Input| Projects'!D22","v":"R-CGN"},null,"CGN","Connections","Connections - INDUSTRIAL & COMMERCIAL TARIFF","Connections - INDUSTRIAL & COMMERCIAL TARIFF - Meters","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial & Commercial - Tariff","Connections","Connections","O"]
[null,14,{"$f":"'Input| Projects'!C23","v":"New Homes Meters"},{"$f":"'Input| Projects'!D23","v":"R-CGL"},null,"CGL","Connections","Connections - NEW HOMES","Connections - NEW HOMES - Meters","Tariff Meters","n/a","Non-SaaS","Non-IT","New Homes","Connections","Connections","O"]
[null,15,{"$f":"'Input| Projects'!C24","v":"Medium Density Meters"},{"$f":"'Input| Projects'!D24","v":"R-CGO"},null,"CGO","Connections","Connections - MEDIUM DENSITY / HIGH RISE","Connections - MEDIUM DENSITY / HIGH RISE - Meters","Tariff Meters","n/a","Non-SaaS","Non-IT","Medium Density & High Rise","Connections","Connections","O"]
[null,16,{"$f":"'Input| Projects'!C25","v":"High Rise Individually Metered Meters"},{"$f":"'Input| Projects'!D25","v":"R-CGU"},null,"CGU","Connections","Connections - MEDIUM DENSITY / HIGH RISE","Connections - MEDIUM DENSITY / HIGH RISE - Meters","Tariff Meters","n/a","Non-SaaS","Non-IT","Medium Density & High Rise","Connections","Connections","O"]
[null,17,{"$f":"'Input| Projects'!C26","v":"High Rise Volume Boundary Meters"},{"$f":"'Input| Projects'!D26","v":"R-CGW"},null,"CGW","Connections","Connections - MEDIUM DENSITY / HIGH RISE","Connections - MEDIUM DENSITY / HIGH RISE - Meters","Tariff Meters","n/a","Non-SaaS","Non-IT","Medium Density & High Rise","Connections","Connections","O"]
[null,18,{"$f":"'Input| Projects'!C27","v":"Trial of Remote Reading Technology for Large I&C Meters RY-First Half"},{"$f":"'Input| Projects'!D27","v":10068368},null,"RA6","Meter replacement","Meter replacement - Other","Meter replacement - Other","Contract Meters","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - MDL / metreteks","O"]
[null,19,{"$f":"'Input| Projects'!C28","v":"Trial of Remote Reading Technology for Large I&C Meters RY-Second Half"},{"$f":"'Input| Projects'!D28","v":10068368},null,"RA6","Meter replacement","Meter replacement - Other","Meter replacement - Other","Contract Meters","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - MDL / metreteks","O"]
[null,20,{"$f":"'Input| Projects'!C29","v":"End of Life Replacement of Meter Data Logger Batteries"},{"$f":"'Input| Projects'!D29","v":"R-RA1"},null,"RA1","Meter replacement","Meter replacement - Other","Meter replacement - Other","Meter Reading Devices","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - MDL / metreteks","O"]
[null,21,{"$f":"'Input| Projects'!C30","v":"Replacement of Testing Sample of I&C Diaphragm Gas Meters"},{"$f":"'Input| Projects'!D30","v":"R-RA2"},null,"RA2","Meter replacement","Meter replacement - Industrial and Commercial","Meter replacement - Industrial and Commercial","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial and Commercial","SIB: Meter replacement","SIB: Meter replacement - Planned I&C","O"]
[null,22,{"$f":"'Input| Projects'!C31","v":"Replacement of Defective Residential Hot Water Meters"},{"$f":"'Input| Projects'!D31","v":"R-RA4"},null,"RA4","Meter replacement","Meter replacement - Other","Meter replacement - Other","Tariff Meters","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - Defective / meter upgrades","O"]
[null,23,{"$f":"'Input| Projects'!C32","v":"End of Life Replacement of Residential and Small I&C Meter Remote Reading Technology RY-First Half"},{"$f":"'Input| Projects'!D32","v":"R-RA5-AA"},null,"RA5","Meter replacement","Meter replacement - Other","Meter replacement - Other","Meter Reading Devices","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - MDL / metreteks","O"]
[null,24,{"$f":"'Input| Projects'!C33","v":"End of Life Replacement of Residential and Small I&C Meter Remote Reading Technology RY-Second Half"},{"$f":"'Input| Projects'!D33","v":"R-RA5-AA"},null,"RA5","Meter replacement","Meter replacement - Other","Meter replacement - Other","Meter Reading Devices","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - MDL / metreteks","O"]
[null,25,{"$f":"'Input| Projects'!C34","v":"End of Life Replacement of Metreteks RY-First Half"},{"$f":"'Input| Projects'!D34","v":"R-RA6"},null,"RA6","Meter replacement","Meter replacement - Other","Meter replacement - Other","Contract Meters","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - MDL / metreteks","O"]
[null,26,{"$f":"'Input| Projects'!C35","v":"End of Life Replacement of Metreteks RY-Second Half"},{"$f":"'Input| Projects'!D35","v":"R-RA6"},null,"RA6","Meter replacement","Meter replacement - Other","Meter replacement - Other","Contract Meters","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - MDL / metreteks","O"]
[null,27,{"$f":"'Input| Projects'!C36","v":"End of Life Replacement of I&C Turbine Gas Meters RY-First Half"},{"$f":"'Input| Projects'!D36","v":"R-RA7"},null,"RA7","Meter replacement","Meter replacement - Industrial and Commercial","Meter replacement - Industrial and Commercial","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial and Commercial","SIB: Meter replacement","SIB: Meter replacement - Planned I&C","O"]
[null,28,{"$f":"'Input| Projects'!C37","v":"End of Life Replacement of I&C Turbine Gas Meters RY-Second Half"},{"$f":"'Input| Projects'!D37","v":"R-RA7"},null,"RA7","Meter replacement","Meter replacement - Industrial and Commercial","Meter replacement - Industrial and Commercial","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial and Commercial","SIB: Meter replacement","SIB: Meter replacement - Planned I&C","O"]
[null,29,{"$f":"'Input| Projects'!C38","v":"Replacement of  Defective I&C Gas Regulators"},{"$f":"'Input| Projects'!D38","v":"R-RA8"},null,"RA8","Meter replacement","Meter replacement - Other","Meter replacement - Other","Tariff Meters","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - Defective / meter upgrades","O"]
[null,30,{"$f":"'Input| Projects'!C39","v":"Upgrade or downgrade of Meter Capacity"},{"$f":"'Input| Projects'!D39","v":"R-RAE"},null,"RAE","Meter replacement","Meter replacement - Industrial and Commercial","Meter replacement - Industrial and Commercial","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial and Commercial","SIB: Meter replacement","SIB: Meter replacement - Defective / meter upgrades","O"]
[null,31,{"$f":"'Input| Projects'!C40","v":"End of Life Replacement of Indstrial & Commercial Diaphragm Gas Meters Sets RY-First Half"},{"$f":"'Input| Projects'!D40","v":"R-RAF"},null,"RAF","Meter replacement","Meter replacement - Industrial and Commercial","Meter replacement - Industrial and Commercial","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial and Commercial","SIB: Meter replacement","SIB: Meter replacement - Planned I&C","O"]
[null,32,{"$f":"'Input| Projects'!C41","v":"End of Life Replacement of Indstrial & Commercial Diaphragm Gas Meters Sets RY-Second Half"},{"$f":"'Input| Projects'!D41","v":"R-RAF"},null,"RAF","Meter replacement","Meter replacement - Industrial and Commercial","Meter replacement - Industrial and Commercial","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial and Commercial","SIB: Meter replacement","SIB: Meter replacement - Planned I&C","O"]
[null,33,{"$f":"'Input| Projects'!C42","v":"Replacement of Defective Mercury/Metretek Equipment"},{"$f":"'Input| Projects'!D42","v":"R-RAG"},null,"RAG","Meter replacement","Meter replacement - Other","Meter replacement - Other","Contract Meters","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - Defective / meter upgrades","O"]
[null,34,{"$f":"'Input| Projects'!C43","v":"Replacement of Defective Meter Data Loggers"},{"$f":"'Input| Projects'!D43","v":"R-RAI"},null,"RAI","Meter replacement","Meter replacement - Other","Meter replacement - Other","Meter Reading Devices","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - Defective / meter upgrades","O"]
[null,35,{"$f":"'Input| Projects'!C44","v":"Replacement of Defective Regulators"},{"$f":"'Input| Projects'!D44","v":"R-RAJ"},null,"RAJ","Meter replacement","Meter replacement - Other","Meter replacement - Other","Tariff Meters","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - Defective / meter upgrades","O"]
[null,36,{"$f":"'Input| Projects'!C45","v":"End of Life Testing & Replacement of I&C Rotary Gas Meter Sets incl FEED RY-First Half"},{"$f":"'Input| Projects'!D45","v":"R-RAM"},null,"RAM","Meter replacement","Meter replacement - Industrial and Commercial","Meter replacement - Industrial and Commercial","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial and Commercial","SIB: Meter replacement","SIB: Meter replacement - Planned I&C","O"]
[null,37,{"$f":"'Input| Projects'!C46","v":"End of Life Testing & Replacement of I&C Rotary Gas Meter Sets incl FEED RY-Second Half"},{"$f":"'Input| Projects'!D46","v":"R-RAM"},null,"RAM","Meter replacement","Meter replacement - Industrial and Commercial","Meter replacement - Industrial and Commercial","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial and Commercial","SIB: Meter replacement","SIB: Meter replacement - Planned I&C","O"]
[null,38,{"$f":"'Input| Projects'!C47","v":"Replacement of Defective I&C Turbine Gas Meters"},{"$f":"'Input| Projects'!D47","v":"R-RAN"},null,"RAN","Meter replacement","Meter replacement - Industrial and Commercial","Meter replacement - Industrial and Commercial","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial and Commercial","SIB: Meter replacement","SIB: Meter replacement - Defective / meter upgrades","O"]
[null,39,{"$f":"'Input| Projects'!C48","v":"Replacement of Defective I&C Rotary Gas Meters"},{"$f":"'Input| Projects'!D48","v":"R-RAO"},null,"RAO","Meter replacement","Meter replacement - Industrial and Commercial","Meter replacement - Industrial and Commercial","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial and Commercial","SIB: Meter replacement","SIB: Meter replacement - Defective / meter upgrades","O"]
[null,40,{"$f":"'Input| Projects'!C49","v":"Replacement of Defective Diaphragm Gas Meters"},{"$f":"'Input| Projects'!D49","v":"R-RAP"},null,"RAP","Meter replacement","Meter replacement - Industrial and Commercial","Meter replacement - Industrial and Commercial","Tariff Meters","n/a","Non-SaaS","Non-IT","Industrial and Commercial","SIB: Meter replacement","SIB: Meter replacement - Defective / meter upgrades","O"]
[null,41,{"$f":"'Input| Projects'!C50","v":"End of Life Replacement of Residential Hot Water Meters"},{"$f":"'Input| Projects'!D50","v":"R-RAQ"},null,"RAQ","Meter replacement","Meter replacement - Other","Meter replacement - Other","Tariff Meters","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - Planned residential","O"]
[null,42,{"$f":"'Input| Projects'!C51","v":"Planned statistical sampling of Residential aged gas meters & Compliance testing"},{"$f":"'Input| Projects'!D51","v":"R-RAS"},null,"RAS","Meter replacement","Meter replacement - Residential","Meter replacement - Residential","Tariff Meters","n/a","Non-SaaS","Non-IT","Residential","SIB: Meter replacement","SIB: Meter replacement - Planned residential","O"]
[null,43,{"$f":"'Input| Projects'!C52","v":"Replacement of Defective Residential Gas Meters"},{"$f":"'Input| Projects'!D52","v":"R-RAV"},null,"RAV","Meter replacement","Meter replacement - Residential","Meter replacement - Residential","Tariff Meters","n/a","Non-SaaS","Non-IT","Residential","SIB: Meter replacement","SIB: Meter replacement - Defective / meter upgrades","O"]
[null,44,{"$f":"'Input| Projects'!C53","v":"Planned replacement of Residential aged gas meters"},{"$f":"'Input| Projects'!D53","v":"R-RAZ"},null,"RAZ","Meter replacement","Meter replacement - Residential","Meter replacement - Residential","Tariff Meters","n/a","Non-SaaS","Non-IT","Residential","SIB: Meter replacement","SIB: Meter replacement - Planned residential","O"]
[null,45,{"$f":"'Input| Projects'!C54","v":"End of Life Replacement of Difficult to Access Residential Gas Meters"},{"$f":"'Input| Projects'!D54","v":"R-RDG"},null,"RDG","Meter replacement","Meter replacement - Residential","Meter replacement - Residential","Tariff Meters","n/a","Non-SaaS","Non-IT","Residential","SIB: Meter replacement","SIB: Meter replacement - Planned residential","O"]
[null,46,{"$f":"'Input| Projects'!C55","v":"End of Life Replacement of Difficult to Access Residential Hot Water Meters"},{"$f":"'Input| Projects'!D55","v":"R-RDH"},null,"RDH","Meter replacement","Meter replacement - Other","Meter replacement - Other","Tariff Meters","n/a","Non-SaaS","Non-IT","Other","SIB: Meter replacement","SIB: Meter replacement - Planned residential","O"]
[null,47,{"$f":"'Input| Projects'!C56","v":"End of Life Replacement of Mechanical Gas Metes with Digital Gas Meters RY-First Half"},{"$f":"'Input| Projects'!D56","v":"R-RDZ"},null,"RDZ","Meter replacement","Meter replacement - Residential","Meter replacement - Residential","Tariff Meters","n/a","Non-SaaS","Non-IT","Residential","Metering access program","Metering access program","O"]
[null,48,{"$f":"'Input| Projects'!C57","v":"End of Life Replacement of Mechanical Gas Metes with Digital Gas Meters RY-Second Half"},{"$f":"'Input| Projects'!D57","v":"R-RDZ"},null,"RDZ","Meter replacement","Meter replacement - Residential","Meter replacement - Residential","Tariff Meters","n/a","Non-SaaS","Non-IT","Residential","Metering access program","Metering access program","O"]
[null,49,{"$f":"'Input| Projects'!C58","v":"Campsie (Sydney South) RY-First Half"},{"$f":"'Input| Projects'!D58","v":13033949},null,"CGG","Connections","Connections - NEW HOMES","Connections - NEW HOMES - Distribution Mains","MP Mains","n/a","Non-SaaS","Non-IT","New Homes","SIB","Mains augmentation","O"]
[null,50,{"$f":"'Input| Projects'!C59","v":"Campsie (Sydney South) RY-Second Half"},{"$f":"'Input| Projects'!D59","v":13033949},null,"CGG","Connections","Connections - NEW HOMES","Connections - NEW HOMES - Distribution Mains","MP Mains","n/a","Non-SaaS","Non-IT","New Homes","SIB","Mains augmentation","O"]
[null,51,{"$f":"'Input| Projects'!C60","v":"Lilli Pilli RY-First Half"},{"$f":"'Input| Projects'!D60","v":10056139},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,52,{"$f":"'Input| Projects'!C61","v":"Lilli Pilli RY-Second Half"},{"$f":"'Input| Projects'!D61","v":10056139},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,53,{"$f":"'Input| Projects'!C62","v":"SPM Integrity Management - Phase 2 RY-First Half"},{"$f":"'Input| Projects'!D62","v":10043035},null,"DAA","Other capex","Other capex - Primary mains integrity projects - SPM","Other capex - Primary mains integrity projects - SPM","HP Mains","n/a","Non-SaaS","Non-IT","Primary mains integrity projects - SPM","SIB","SIB - Integrity Projects","O"]
[null,54,{"$f":"'Input| Projects'!C63","v":"SPM Integrity Management - Phase 2 RY-Second Half"},{"$f":"'Input| Projects'!D63","v":10043035},null,"DAA","Other capex","Other capex - Primary mains integrity projects - SPM","Other capex - Primary mains integrity projects - SPM","HP Mains","n/a","Non-SaaS","Non-IT","Primary mains integrity projects - SPM","SIB","SIB - Integrity Projects","O"]
[null,55,{"$f":"'Input| Projects'!C64","v":"Figtree CDP - Stage 2 RY-First Half"},{"$f":"'Input| Projects'!D64","v":10068727},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,56,{"$f":"'Input| Projects'!C65","v":"Figtree CDP - Stage 2 RY-Second Half"},{"$f":"'Input| Projects'!D65","v":10068727},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,57,{"$f":"'Input| Projects'!C66","v":"Woolwich Low Pressure CDP RY-First Half"},{"$f":"'Input| Projects'!D66","v":10054437},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,58,{"$f":"'Input| Projects'!C67","v":"Woolwich Low Pressure CDP RY-Second Half"},{"$f":"'Input| Projects'!D67","v":10054437},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,59,{"$f":"'Input| Projects'!C68","v":"Bayview Low Pressure CDP RY-First Half"},{"$f":"'Input| Projects'!D68","v":10054436},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,60,{"$f":"'Input| Projects'!C69","v":"Bayview Low Pressure CDP RY-Second Half"},{"$f":"'Input| Projects'!D69","v":10054436},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,61,{"$f":"'Input| Projects'!C70","v":"Box Hill CDP RY-First Half"},{"$f":"'Input| Projects'!D70","v":10068428},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,62,{"$f":"'Input| Projects'!C71","v":"Box Hill CDP RY-Second Half"},{"$f":"'Input| Projects'!D71","v":10068428},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,63,{"$f":"'Input| Projects'!C72","v":"North Sydney CDP RY-First Half"},{"$f":"'Input| Projects'!D72","v":10068856},null,"DAA","Mains augmentation","Mains augmentation - High Pressure to High Pressure","Mains augmentation - High Pressure to High Pressure","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","High Pressure to High Pressure","Mains augmentation","Mains augmentation","O"]
[null,64,{"$f":"'Input| Projects'!C73","v":"North Sydney CDP RY-Second Half"},{"$f":"'Input| Projects'!D73","v":10068856},null,"DAA","Mains augmentation","Mains augmentation - High Pressure to High Pressure","Mains augmentation - High Pressure to High Pressure","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","High Pressure to High Pressure","Mains augmentation","Mains augmentation","O"]
[null,65,{"$f":"'Input| Projects'!C74","v":"Umina Beach Low Pressure CDP RY-First Half"},{"$f":"'Input| Projects'!D74","v":10068848},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,66,{"$f":"'Input| Projects'!C75","v":"Umina Beach Low Pressure CDP RY-Second Half"},{"$f":"'Input| Projects'!D75","v":10068848},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,{"$f":"IFERROR(B75+1,\"\")","v":67},{"$f":"'Input| Projects'!C76","v":"Auburn CDP RY-First Half"},{"$f":"'Input| Projects'!D76","v":10065576},null,"DAA","Mains augmentation","Mains augmentation - Low Pressure to High Pressure","Mains augmentation - Low Pressure to High Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Low Pressure to High Pressure","Mains augmentation","Mains augmentation","O"]
[null,68,{"$f":"'Input| Projects'!C77","v":"Auburn CDP RY-Second Half"},{"$f":"'Input| Projects'!D77","v":10065576},null,"DAA","Mains augmentation","Mains augmentation - Low Pressure to High Pressure","Mains augmentation - Low Pressure to High Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Low Pressure to High Pressure","Mains augmentation","Mains augmentation","O"]
[null,69,{"$f":"'Input| Projects'!C78","v":"Goulburn 7kPa CDP RY-First Half"},{"$f":"'Input| Projects'!D78","v":10069030},null,"DAA","Mains augmentation","Mains augmentation - Low Pressure to Low Pressure","Mains augmentation - Low Pressure to Low Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Low Pressure to Low Pressure","Mains augmentation","Mains augmentation","O"]
[null,70,{"$f":"'Input| Projects'!C79","v":"Goulburn 7kPa CDP RY-Second Half"},{"$f":"'Input| Projects'!D79","v":10069030},null,"DAA","Mains augmentation","Mains augmentation - Low Pressure to Low Pressure","Mains augmentation - Low Pressure to Low Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Low Pressure to Low Pressure","Mains augmentation","Mains augmentation","O"]
[null,71,{"$f":"'Input| Projects'!C80","v":"Blue Mountain Pressure Reduction Glenbrook-Springwood RY-First Half"},{"$f":"'Input| Projects'!D80","v":10071182},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,72,{"$f":"'Input| Projects'!C81","v":"Blue Mountain Pressure Reduction Glenbrook-Springwood RY-Second Half"},{"$f":"'Input| Projects'!D81","v":10071182},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,73,{"$f":"'Input| Projects'!C82","v":"Gymea Bay 210 kPa CDP RY-First Half"},{"$f":"'Input| Projects'!D82","v":10000024},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,74,{"$f":"'Input| Projects'!C83","v":"Gymea Bay 210 kPa CDP RY-Second Half"},{"$f":"'Input| Projects'!D83","v":10000024},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,75,{"$f":"'Input| Projects'!C84","v":"Newcastle MP1 30kPa Rehabilitation Stage 1 RY-First Half"},{"$f":"'Input| Projects'!D84","v":10022511},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,76,{"$f":"'Input| Projects'!C85","v":"Newcastle MP1 30kPa Rehabilitation Stage 1 RY-Second Half"},{"$f":"'Input| Projects'!D85","v":10022511},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,77,{"$f":"'Input| Projects'!C86","v":"Haberfield Strathfield Campsie 7kPa Rehabilitation RY-First Half"},{"$f":"'Input| Projects'!D86","v":10022508},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Low Pressure to Low Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Low Pressure to Low Pressure","Emissions","Emissions","O"]
[null,78,{"$f":"'Input| Projects'!C87","v":"Haberfield Strathfield Campsie 7kPa Rehabilitation RY-Second Half"},{"$f":"'Input| Projects'!D87","v":10022508},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Low Pressure to Low Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Low Pressure to Low Pressure","Emissions","Emissions","O"]
[null,79,{"$f":"'Input| Projects'!C88","v":"Kurri Kurri Rehabilitation Stage 2 RY-First Half"},{"$f":"'Input| Projects'!D88","v":10068650},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,80,{"$f":"'Input| Projects'!C89","v":"Kurri Kurri Rehabilitation Stage 2 RY-Second Half"},{"$f":"'Input| Projects'!D89","v":10068650},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,81,{"$f":"'Input| Projects'!C90","v":"Richmond Rd 150mm Steel Mains Rehabilitation RY-Second Half"},{"$f":"'Input| Projects'!D90","v":10068691},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Mains","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,82,{"$f":"'Input| Projects'!C91","v":"Newcastle MP1 30kPa Rehabilitation Stage 3 RY-First Half"},{"$f":"'Input| Projects'!D91","v":10069081},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,83,{"$f":"'Input| Projects'!C92","v":"Newcastle MP1 30kPa Rehabilitation Stage 3 RY-Second Half"},{"$f":"'Input| Projects'!D92","v":10069081},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,84,{"$f":"'Input| Projects'!C93","v":"Newcastle MP1 30kPa Rehabilitation Stage 2 RY-First Half"},{"$f":"'Input| Projects'!D93","v":10069080},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,85,{"$f":"'Input| Projects'!C94","v":"Newcastle MP1 30kPa Rehabilitation Stage 2 RY-Second Half"},{"$f":"'Input| Projects'!D94","v":10069080},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,86,{"$f":"'Input| Projects'!C95","v":"Strathfield CBD 7kPa Mains Rehabilitation RY-First Half"},{"$f":"'Input| Projects'!D95","v":10022499},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Low Pressure to Low Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Low Pressure to Low Pressure","Emissions","Emissions","O"]
[null,87,{"$f":"'Input| Projects'!C96","v":"Strathfield CBD 7kPa Mains Rehabilitation RY-Second Half"},{"$f":"'Input| Projects'!D96","v":10022499},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Low Pressure to Low Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Low Pressure to Low Pressure","Emissions","Emissions","O"]
[null,88,{"$f":"'Input| Projects'!C97","v":"Pennant Hills Rd 350mm Steel Main Rehabilitation RY-First Half"},{"$f":"'Input| Projects'!D97","v":10068673},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Mains","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,89,{"$f":"'Input| Projects'!C98","v":"Pennant Hills Rd 350mm Steel Main Rehabilitation RY-Second Half"},{"$f":"'Input| Projects'!D98","v":10068673},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Mains","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,90,{"$f":"'Input| Projects'!C99","v":"Lic 2B and WPM Integrity Management RY-First Half"},{"$f":"'Input| Projects'!D99","v":10038241},null,"RAK","Other capex","Other capex - Pipes upgrade projects","Other capex - Pipes upgrade projects","HP Mains","n/a","Non-SaaS","Non-IT","Pipes upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,91,{"$f":"'Input| Projects'!C100","v":"Lic 2B and WPM Integrity Management RY-Second Half"},{"$f":"'Input| Projects'!D100","v":10038241},null,"RAK","Other capex","Other capex - Pipes upgrade projects","Other capex - Pipes upgrade projects","HP Mains","n/a","Non-SaaS","Non-IT","Pipes upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,92,{"$f":"'Input| Projects'!C101","v":"SPM - Lidcombe to Banksmeadow Pigging Facilities RY-First Half"},{"$f":"'Input| Projects'!D101","v":10033694},null,"RAK","Other capex","Other capex - Pigging facilities projects","Other capex - Pigging facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Pigging facilities projects","SIB","SIB - Integrity Projects","O"]
[null,93,{"$f":"'Input| Projects'!C102","v":"SPM - Lidcombe to Banksmeadow Pigging Facilities RY-Second Half"},{"$f":"'Input| Projects'!D102","v":10033694},null,"RAK","Other capex","Other capex - Pigging facilities projects","Other capex - Pigging facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Pigging facilities projects","SIB","SIB - Integrity Projects","O"]
[null,94,{"$f":"'Input| Projects'!C103","v":"SPM - Putney - Stringybark Pigging Facilities RY-First Half"},{"$f":"'Input| Projects'!D103","v":10033695},null,"RAK","Other capex","Other capex - Pigging facilities projects","Other capex - Pigging facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Pigging facilities projects","SIB","SIB - Integrity Projects","O"]
[null,95,{"$f":"'Input| Projects'!C104","v":"SPM - Putney - Stringybark Pigging Facilities RY-Second Half"},{"$f":"'Input| Projects'!D104","v":10033695},null,"RAK","Other capex","Other capex - Pigging facilities projects","Other capex - Pigging facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Pigging facilities projects","SIB","SIB - Integrity Projects","O"]
[null,96,{"$f":"'Input| Projects'!C105","v":"Shallow sec Mains Package B RY-First Half"},{"$f":"'Input| Projects'!D105","v":10050747},null,"RAK","Other capex","Other capex - Networks upgrade projects","Other capex - Networks upgrade projects","HP Mains","n/a","Non-SaaS","Non-IT","Networks upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,97,{"$f":"'Input| Projects'!C106","v":"Shallow sec Mains Package B RY-Second Half"},{"$f":"'Input| Projects'!D106","v":10050747},null,"RAK","Other capex","Other capex - Networks upgrade projects","Other capex - Networks upgrade projects","HP Mains","n/a","Non-SaaS","Non-IT","Networks upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,98,{"$f":"'Input| Projects'!C107","v":"SPM Exposed Main - Richardson Cr, Marrickville RY-First Half"},{"$f":"'Input| Projects'!D107","v":10053729},null,"RAK","Other capex","Other capex - Primary mains integrity projects - SPM","Other capex - Primary mains integrity projects - SPM","HP Mains","n/a","Non-SaaS","Non-IT","Primary mains integrity projects - SPM","SIB","SIB - Integrity Projects","O"]
[null,99,{"$f":"'Input| Projects'!C108","v":"SPM Exposed Main - Richardson Cr, Marrickville RY-Second Half"},{"$f":"'Input| Projects'!D108","v":10053729},null,"RAK","Other capex","Other capex - Primary mains integrity projects - SPM","Other capex - Primary mains integrity projects - SPM","HP Mains","n/a","Non-SaaS","Non-IT","Primary mains integrity projects - SPM","SIB","SIB - Integrity Projects","O"]
[null,100,{"$f":"'Input| Projects'!C109","v":"Northern Trunk - Lic 8c - Pigging Facilities RY-First Half"},{"$f":"'Input| Projects'!D109","v":10068009},null,"RAK","Other capex","Other capex - Pigging facilities projects","Other capex - Pigging facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Pigging facilities projects","SIB","SIB - Integrity Projects","O"]
[null,101,{"$f":"'Input| Projects'!C110","v":"Northern Trunk - Lic 8c - Pigging Facilities RY-Second Half"},{"$f":"'Input| Projects'!D110","v":10068009},null,"RAK","Other capex","Other capex - Pigging facilities projects","Other capex - Pigging facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Pigging facilities projects","SIB","SIB - Integrity Projects","O"]
[null,102,{"$f":"'Input| Projects'!C111","v":"Licence 7 - Plumpton to Pitt Town Isolation RY-First Half"},{"$f":"'Input| Projects'!D111","v":10068019},null,"RAK","Other capex","Other capex - Pipes upgrade projects","Other capex - Pipes upgrade projects","Trunk Sydney-Newcastle","n/a","Non-SaaS","Non-IT","Pipes upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,103,{"$f":"'Input| Projects'!C112","v":"Licence 7 - Plumpton to Pitt Town Isolation RY-Second Half"},{"$f":"'Input| Projects'!D112","v":10068019},null,"RAK","Other capex","Other capex - Pipes upgrade projects","Other capex - Pipes upgrade projects","Trunk Sydney-Newcastle","n/a","Non-SaaS","Non-IT","Pipes upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,104,{"$f":"'Input| Projects'!C113","v":"SPM - Mortlake to Putney Pigging Facilities RY-First Half"},{"$f":"'Input| Projects'!D113","v":10070627},null,"RAK","Other capex","Other capex - Pigging facilities projects","Other capex - Pigging facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Pigging facilities projects","SIB","SIB - Integrity Projects","O"]
[null,105,{"$f":"'Input| Projects'!C114","v":"SPM - Mortlake to Putney Pigging Facilities RY-Second Half"},{"$f":"'Input| Projects'!D114","v":10070627},null,"RAK","Other capex","Other capex - Pigging facilities projects","Other capex - Pigging facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Pigging facilities projects","SIB","SIB - Integrity Projects","O"]
[null,106,{"$f":"'Input| Projects'!C115","v":"Mascot PRS - Facilities Obsolescence RY-First Half"},{"$f":"'Input| Projects'!D115","v":10018717},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,107,{"$f":"'Input| Projects'!C116","v":"Mascot PRS - Facilities Obsolescence RY-Second Half"},{"$f":"'Input| Projects'!D116","v":10018717},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,108,{"$f":"'Input| Projects'!C117","v":"Flemington PRS - Facilities Obsolescence RY-First Half"},{"$f":"'Input| Projects'!D117","v":10020148},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,109,{"$f":"'Input| Projects'!C118","v":"Flemington PRS - Facilities Obsolescence RY-Second Half"},{"$f":"'Input| Projects'!D118","v":10020148},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,110,{"$f":"'Input| Projects'!C119","v":"Tempe PRS - Facilities Obsolescence RY-First Half"},{"$f":"'Input| Projects'!D119","v":10020149},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,111,{"$f":"'Input| Projects'!C120","v":"Tempe PRS - Facilities Obsolescence RY-Second Half"},{"$f":"'Input| Projects'!D120","v":10020149},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,112,{"$f":"'Input| Projects'!C121","v":"Auburn PRS - Facilities Obsolescence RY-Second Half"},{"$f":"'Input| Projects'!D121","v":10020150},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,113,{"$f":"'Input| Projects'!C122","v":"Penrith PRS - Facilities Obsolescence RY-First Half"},{"$f":"'Input| Projects'!D122","v":10020153},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,114,{"$f":"'Input| Projects'!C123","v":"Penrith PRS - Facilities Obsolescence RY-Second Half"},{"$f":"'Input| Projects'!D123","v":10020153},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,115,{"$f":"'Input| Projects'!C124","v":"JGN Instrument Air Compressor Upgrades - Haberfield PRS and Banksmeadow PRS RY-First Half"},{"$f":"'Input| Projects'!D124","v":10057691},null,"RFP","Other capex","Other capex - Allocations - Facilities projects","Other capex - Allocations - Facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Allocations - Facilities projects","SIB","SIB - Obsolescence","O"]
[null,116,{"$f":"'Input| Projects'!C125","v":"JGN Instrument Air Compressor Upgrades - Haberfield PRS and Banksmeadow PRS RY-Second Half"},{"$f":"'Input| Projects'!D125","v":10057691},null,"RFP","Other capex","Other capex - Allocations - Facilities projects","Other capex - Allocations - Facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Allocations - Facilities projects","SIB","SIB - Obsolescence","O"]
[null,117,{"$f":"'Input| Projects'!C126","v":"SOCI 3 RY-First Half"},{"$f":"'Input| Projects'!D126","v":10069190},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Facilities security","O"]
[null,118,{"$f":"'Input| Projects'!C127","v":"SOCI 3 RY-Second Half"},{"$f":"'Input| Projects'!D127","v":10069190},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Facilities security","O"]
[null,119,{"$f":"'Input| Projects'!C128","v":"Facilities Water Ingress - Wetherill Park & Lidcombe PRS RY-First Half"},{"$f":"'Input| Projects'!D128","v":10069195},null,"RFP","Other capex","Other capex - ALBV replacement projects","Other capex - ALBV replacement projects","HP Mains","n/a","Non-SaaS","Non-IT","ALBV replacement projects","SIB","SIB - Integrity Projects","O"]
[null,120,{"$f":"'Input| Projects'!C129","v":"Facilities Water Ingress - Wetherill Park & Lidcombe PRS RY-Second Half"},{"$f":"'Input| Projects'!D129","v":10069195},null,"RFP","Other capex","Other capex - ALBV replacement projects","Other capex - ALBV replacement projects","HP Mains","n/a","Non-SaaS","Non-IT","ALBV replacement projects","SIB","SIB - Integrity Projects","O"]
[null,121,{"$f":"'Input| Projects'!C130","v":"Facilities Water Ingress – Flemington PRS RY-First Half"},{"$f":"'Input| Projects'!D130","v":10069192},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,122,{"$f":"'Input| Projects'!C131","v":"Facilities Water Ingress – Flemington PRS RY-Second Half"},{"$f":"'Input| Projects'!D131","v":10069192},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,123,{"$f":"'Input| Projects'!C132","v":"Facilities Water Ingress - Mascot PRS RY-First Half"},{"$f":"'Input| Projects'!D132","v":10069193},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,124,{"$f":"'Input| Projects'!C133","v":"Facilities Water Ingress - Mascot PRS RY-Second Half"},{"$f":"'Input| Projects'!D133","v":10069193},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,125,{"$f":"'Input| Projects'!C134","v":"Facilities Water Ingress - Tempe PRS RY-First Half"},{"$f":"'Input| Projects'!D134","v":10069194},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,126,{"$f":"'Input| Projects'!C135","v":"Facilities Water Ingress - Tempe PRS RY-Second Half"},{"$f":"'Input| Projects'!D135","v":10069194},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,127,{"$f":"'Input| Projects'!C136","v":"Horsley Park TRS - Facilities Obsolescence RY-First Half"},{"$f":"'Input| Projects'!D136","v":10018695},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,128,{"$f":"'Input| Projects'!C137","v":"Horsley Park TRS - Facilities Obsolescence RY-Second Half"},{"$f":"'Input| Projects'!D137","v":10018695},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,129,{"$f":"'Input| Projects'!C138","v":"Kooragang Island TRS - Facilities Obsolescence RY-First Half"},{"$f":"'Input| Projects'!D138","v":10018708},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,130,{"$f":"'Input| Projects'!C139","v":"Kooragang Island TRS - Facilities Obsolescence RY-Second Half"},{"$f":"'Input| Projects'!D139","v":10018708},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,{"$f":"IFERROR(B139+1,\"\")","v":131},{"$f":"'Input| Projects'!C140","v":"Hexham TRS - Facilities Obsolescence RY-First Half"},{"$f":"'Input| Projects'!D140","v":10018703},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,132,{"$f":"'Input| Projects'!C141","v":"Hexham TRS - Facilities Obsolescence RY-Second Half"},{"$f":"'Input| Projects'!D141","v":10018703},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,133,{"$f":"'Input| Projects'!C142","v":"Plumpton TRS - Facilities Obsolescence RY-First Half"},{"$f":"'Input| Projects'!D142","v":10020151},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,134,{"$f":"'Input| Projects'!C143","v":"Plumpton TRS - Facilities Obsolescence RY-Second Half"},{"$f":"'Input| Projects'!D143","v":10020151},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,135,{"$f":"'Input| Projects'!C144","v":"SOCI 1 RY-First Half"},{"$f":"'Input| Projects'!D144","v":10022605},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Facilities security","O"]
[null,136,{"$f":"'Input| Projects'!C145","v":"SOCI 1 RY-Second Half"},{"$f":"'Input| Projects'!D145","v":10022605},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Facilities security","O"]
[null,137,{"$f":"'Input| Projects'!C146","v":"SOCI 2 RY-First Half"},{"$f":"'Input| Projects'!D146","v":10022604},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Facilities security","O"]
[null,138,{"$f":"'Input| Projects'!C147","v":"SOCI 2 RY-Second Half"},{"$f":"'Input| Projects'!D147","v":10022604},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Facilities security","O"]
[null,139,{"$f":"'Input| Projects'!C148","v":"Bathurst TRS - Facilities Obsolescence RY-Second Half"},{"$f":"'Input| Projects'!D148","v":10020181},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,140,{"$f":"'Input| Projects'!C149","v":"Catalytic Heaters Project Package Phase 3 RY-First Half"},{"$f":"'Input| Projects'!D149","v":10065204},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","Emissions","Emissions","O"]
[null,141,{"$f":"'Input| Projects'!C150","v":"Catalytic Heaters Project Package Phase 3 RY-Second Half"},{"$f":"'Input| Projects'!D150","v":10065204},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","Emissions","Emissions","O"]
[null,142,{"$f":"'Input| Projects'!C151","v":"ALBVs Panel Upgrade Project Phase 2 RY-First Half"},{"$f":"'Input| Projects'!D151","v":10068311},null,"RFT","Other capex","Other capex - ALBV replacement projects","Other capex - ALBV replacement projects","HP Mains","n/a","Non-SaaS","Non-IT","ALBV replacement projects","SIB","SIB - Integrity Projects","O"]
[null,143,{"$f":"'Input| Projects'!C152","v":"ALBVs Panel Upgrade Project Phase 2 RY-Second Half"},{"$f":"'Input| Projects'!D152","v":10068311},null,"RFT","Other capex","Other capex - ALBV replacement projects","Other capex - ALBV replacement projects","HP Mains","n/a","Non-SaaS","Non-IT","ALBV replacement projects","SIB","SIB - Integrity Projects","O"]
[null,144,{"$f":"'Input| Projects'!C153","v":"ALBV Panel Obsolescence - Phase 1  RY-First Half"},{"$f":"'Input| Projects'!D153","v":10068313},null,"RFT","Other capex","Other capex - ALBV replacement projects","Other capex - ALBV replacement projects","HP Mains","n/a","Non-SaaS","Non-IT","ALBV replacement projects","SIB","SIB - Integrity Projects","O"]
[null,145,{"$f":"'Input| Projects'!C154","v":"ALBV Panel Obsolescence - Phase 1  RY-Second Half"},{"$f":"'Input| Projects'!D154","v":10068313},null,"RFT","Other capex","Other capex - ALBV replacement projects","Other capex - ALBV replacement projects","HP Mains","n/a","Non-SaaS","Non-IT","ALBV replacement projects","SIB","SIB - Integrity Projects","O"]
[null,146,{"$f":"'Input| Projects'!C155","v":"ALBV Panel Obsolescence - Phase 2  RY-First Half"},{"$f":"'Input| Projects'!D155","v":10068323},null,"RFT","Other capex","Other capex - ALBV replacement projects","Other capex - ALBV replacement projects","HP Mains","n/a","Non-SaaS","Non-IT","ALBV replacement projects","SIB","SIB - Integrity Projects","O"]
[null,147,{"$f":"'Input| Projects'!C156","v":"ALBV Panel Obsolescence - Phase 2  RY-Second Half"},{"$f":"'Input| Projects'!D156","v":10068323},null,"RFT","Other capex","Other capex - ALBV replacement projects","Other capex - ALBV replacement projects","HP Mains","n/a","Non-SaaS","Non-IT","ALBV replacement projects","SIB","SIB - Integrity Projects","O"]
[null,148,{"$f":"'Input| Projects'!C157","v":"Catalytic Heaters Project Package Phase 4 RY-First Half"},{"$f":"'Input| Projects'!D157","v":10065205},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","Emissions","Emissions","O"]
[null,149,{"$f":"'Input| Projects'!C158","v":"Catalytic Heaters Project Package Phase 4 RY-Second Half"},{"$f":"'Input| Projects'!D158","v":10065205},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","Emissions","Emissions","O"]
[null,150,{"$f":"'Input| Projects'!C159","v":"Edmondson Park Soldiers Pde steel main RY-First Half"},{"$f":"'Input| Projects'!D159","v":10057750},null,"DAA","Mains augmentation","Mains augmentation - High Pressure to High Pressure","Mains augmentation - High Pressure to High Pressure","HP Mains","n/a","Non-SaaS","Non-IT","High Pressure to High Pressure","Mains augmentation","Mains augmentation","O"]
[null,151,{"$f":"'Input| Projects'!C160","v":"Edmondson Park Soldiers Pde steel main RY-Second Half"},{"$f":"'Input| Projects'!D160","v":10057750},null,"DAA","Mains augmentation","Mains augmentation - High Pressure to High Pressure","Mains augmentation - High Pressure to High Pressure","HP Mains","n/a","Non-SaaS","Non-IT","High Pressure to High Pressure","Mains augmentation","Mains augmentation","O"]
[null,152,{"$f":"'Input| Projects'!C161","v":"Bankstown Chullora Greenacre 7kPa Rehabilitation RY-First Half"},{"$f":"'Input| Projects'!D161","v":10022734},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Low Pressure to Low Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Low Pressure to Low Pressure","Emissions","Emissions","O"]
[null,153,{"$f":"'Input| Projects'!C162","v":"Bankstown Chullora Greenacre 7kPa Rehabilitation RY-Second Half"},{"$f":"'Input| Projects'!D162","v":10022734},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Low Pressure to Low Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Low Pressure to Low Pressure","Emissions","Emissions","O"]
[null,154,{"$f":"'Input| Projects'!C163","v":"Catalytic Heaters Project Package Phase 2 RY-First Half"},{"$f":"'Input| Projects'!D163","v":10065203},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","Emissions","Emissions","O"]
[null,155,{"$f":"'Input| Projects'!C164","v":"Catalytic Heaters Project Package Phase 2 RY-Second Half"},{"$f":"'Input| Projects'!D164","v":10065203},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","Emissions","Emissions","O"]
[null,156,{"$f":"'Input| Projects'!C165","v":"Blue Gum RY-First Half"},{"$f":"'Input| Projects'!D165","v":13127805},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,157,{"$f":"'Input| Projects'!C166","v":"Blue Gum RY-Second Half"},{"$f":"'Input| Projects'!D166","v":13127805},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,158,{"$f":"'Input| Projects'!C167","v":"Coolabah RY-First Half"},{"$f":"'Input| Projects'!D167","v":13128087},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,159,{"$f":"'Input| Projects'!C168","v":"Coolabah RY-Second Half"},{"$f":"'Input| Projects'!D168","v":13128087},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,160,{"$f":"'Input| Projects'!C169","v":"Red Gum RY-First Half"},{"$f":"'Input| Projects'!D169","v":13128098},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,161,{"$f":"'Input| Projects'!C170","v":"Red Gum RY-Second Half"},{"$f":"'Input| Projects'!D170","v":13128098},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,162,{"$f":"'Input| Projects'!C171","v":"Huon Pine RY-First Half"},{"$f":"'Input| Projects'!D171","v":13127877},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,163,{"$f":"'Input| Projects'!C172","v":"Huon Pine RY-Second Half"},{"$f":"'Input| Projects'!D172","v":13127877},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,164,{"$f":"'Input| Projects'!C173","v":"Iron Bark RY-First Half"},{"$f":"'Input| Projects'!D173","v":13128093},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,165,{"$f":"'Input| Projects'!C174","v":"Iron Bark RY-Second Half"},{"$f":"'Input| Projects'!D174","v":13128093},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,166,{"$f":"'Input| Projects'!C175","v":"Kauri RY-First Half"},{"$f":"'Input| Projects'!D175","v":13127883},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,167,{"$f":"'Input| Projects'!C176","v":"Kauri RY-Second Half"},{"$f":"'Input| Projects'!D176","v":13127883},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,168,{"$f":"'Input| Projects'!C177","v":"Wollemi RY-First Half"},{"$f":"'Input| Projects'!D177","v":13128085},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,169,{"$f":"'Input| Projects'!C178","v":"Wollemi RY-Second Half"},{"$f":"'Input| Projects'!D178","v":13128085},null,"CGR","Connections","Connections - Renewable","Connections - Renewable","HP Mains","n/a","Non-SaaS","Non-IT","Gas Supply","Renewable Gas Facilitation","Renewable Gas Facilitation","O"]
[null,170,{"$f":"'Input| Projects'!C179","v":"Material Handling"},{"$f":"'Input| Projects'!D179","v":"MV - 1"},null,"GVA","Other capex","Other capex - Non Network General - Vehicles","Other capex - Non Network General - Vehicles","Vehicles","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Fleet","O"]
[null,171,{"$f":"'Input| Projects'!C180","v":"Heavy Commercial - Small"},{"$f":"'Input| Projects'!D180","v":"MV - 3"},null,"GVA","Other capex","Other capex - Non Network General - Vehicles","Other capex - Non Network General - Vehicles","Vehicles","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Fleet","O"]
[null,172,{"$f":"'Input| Projects'!C181","v":"Light Commercial 4x4 ute"},{"$f":"'Input| Projects'!D181","v":"MV - 5"},null,"GVA","Other capex","Other capex - Non Network General - Vehicles","Other capex - Non Network General - Vehicles","Vehicles","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Fleet","O"]
[null,173,{"$f":"'Input| Projects'!C182","v":"Light Commercial Van Large"},{"$f":"'Input| Projects'!D182","v":"MV - 6"},null,"GVA","Other capex","Other capex - Non Network General - Vehicles","Other capex - Non Network General - Vehicles","Vehicles","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Fleet","O"]
[null,174,{"$f":"'Input| Projects'!C183","v":"Light Commercial Van Small"},{"$f":"'Input| Projects'!D183","v":"MV - 7"},null,"GVA","Other capex","Other capex - Non Network General - Vehicles","Other capex - Non Network General - Vehicles","Vehicles","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Fleet","O"]
[null,175,{"$f":"'Input| Projects'!C184","v":"Rebuild"},{"$f":"'Input| Projects'!D184","v":"MV - 8"},null,"GVA","Other capex","Other capex - Non Network General - Vehicles","Other capex - Non Network General - Vehicles","Vehicles","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Fleet","O"]
[null,176,{"$f":"'Input| Projects'!C185","v":"Plant"},{"$f":"'Input| Projects'!D185","v":"MV - 10"},null,"GVA","Other capex","Other capex - Non Network General - Vehicles","Other capex - Non Network General - Vehicles","Vehicles","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Fleet","O"]
[null,177,{"$f":"'Input| Projects'!C186","v":"Trailer  "},{"$f":"'Input| Projects'!D186","v":"MV - 11"},null,"GVA","Other capex","Other capex - Non Network General - Vehicles","Other capex - Non Network General - Vehicles","Vehicles","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Fleet","O"]
[null,178,{"$f":"'Input| Projects'!C187","v":"Excavation"},{"$f":"'Input| Projects'!D187","v":"MV - 12"},null,"GVA","Other capex","Other capex - Non Network General - Vehicles","Other capex - Non Network General - Vehicles","Vehicles","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Fleet","O"]
[null,179,{"$f":"'Input| Projects'!C188","v":"Allocation: Property Program "},{"$f":"'Input| Projects'!D188","v":"PRTY - 1"},null,"GPA","Other capex","Other capex - Non Network General - Property","Other capex - Non Network General - Property","Buildings (SL)","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Property","O"]
[null,180,{"$f":"'Input| Projects'!C189","v":"Sydney office movement (inc. control room fit outs and relocation)"},{"$f":"'Input| Projects'!D189","v":"PRTY - 2"},null,"GPA","Other capex","Other capex - Non Network General - Property","Other capex - Non Network General - Property","Buildings (SL)","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Property","O"]
[null,181,{"$f":"'Input| Projects'!C190","v":"Melb office lease end improvements  "},{"$f":"'Input| Projects'!D190","v":"PRTY - 3"},null,"GPA","Other capex","Other capex - Non Network General - Property","Other capex - Non Network General - Property","Buildings (SL)","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Property","O"]
[null,182,{"$f":"'Input| Projects'!C191","v":"Old Guildford Meter Center Upgrades"},{"$f":"'Input| Projects'!D191","v":"PRTY - 4"},null,"GPA","Other capex","Other capex - Non Network General - Property","Other capex - Non Network General - Property","Buildings (SL)","n/a","Non-SaaS","Non-IT","Non Network","Non-network","Non-network - Property","O"]
[null,183,{"$f":"'Input| Projects'!C192","v":"RY24-25 non routine depo movement"},{"$f":"'Input| Projects'!D192","v":"PRTY - 5"},null,"GPA","Other capex","Other capex - Non Network General - Property","Other capex - Non Network General - Property","Buildings (SL)","n/a","Non-SaaS","Non-IT","Non Network","SIB","Non-network - Property","O"]
[null,184,{"$f":"'Input| Projects'!C193","v":"Minor Capital - Mains Interconnect"},{"$f":"'Input| Projects'!D193","v":"R-DAA"},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","SIB","SIB - Allocation and tools and equipment","O"]
[null,185,{"$f":"'Input| Projects'!C194","v":"Minor Capital - Relocations  "},{"$f":"'Input| Projects'!D194","v":"R-GAW"},null,"GAW","Other capex","Other capex - Mains relocation projects","Other capex - Mains relocation projects","MP Mains","n/a","Non-SaaS","Non-IT","Mains relocation projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,186,{"$f":"'Input| Projects'!C195","v":"Minor Capital: Connections Renewal"},{"$f":"'Input| Projects'!D195","v":"R-RAB"},null,"RAB","Mains replacement","Mains replacement - Reactive","Mains replacement - Reactive - Medium Pressure to Medium Pressure","MP Services","Reactive","Non-SaaS","Non-IT","Services","SIB","SIB - Allocation and tools and equipment","O"]
[null,187,{"$f":"'Input| Projects'!C196","v":"Minor Capital – Mains integrity renewals "},{"$f":"'Input| Projects'!D196","v":"R-RAC"},null,"RAC","Mains replacement","Mains replacement - Reactive","Mains replacement - Reactive - Medium Pressure to Medium Pressure","MP Services","Reactive","Non-SaaS","Non-IT","Services","SIB","SIB - Allocation and tools and equipment","O"]
[null,188,{"$f":"'Input| Projects'!C197","v":"Minor Capital - Pipework "},{"$f":"'Input| Projects'!D197","v":"R-RAKP"},null,"RAK","Other capex","Other capex - Networks upgrade projects","Other capex - Networks upgrade projects","HP Mains","n/a","Non-SaaS","Non-IT","Networks upgrade projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,189,{"$f":"'Input| Projects'!C198","v":"Allocation: Emission Pressure Reduction"},{"$f":"'Input| Projects'!D198","v":"R-RAKE"},null,"RAK","Other capex","Other capex - Networks upgrade projects","Other capex - Networks upgrade projects","MP Mains","n/a","Non-SaaS","Non-IT","Networks upgrade projects","Emissions","Emissions","O"]
[null,190,{"$f":"'Input| Projects'!C199","v":"Minor Capital - Washaways "},{"$f":"'Input| Projects'!D199","v":"R-RAKW"},null,"RAK","Other capex","Other capex - Networks upgrade projects","Other capex - Networks upgrade projects","HP Mains","n/a","Non-SaaS","Non-IT","Networks upgrade projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,191,{"$f":"'Input| Projects'!C200","v":"Minor Capital – PRS "},{"$f":"'Input| Projects'!D200","v":"R-RFP"},null,"RFP","Other capex","Other capex - Allocations - Networks projects","Other capex - Allocations - Networks projects","HP Mains","n/a","Non-SaaS","Non-IT","Allocations - Networks projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,192,{"$f":"'Input| Projects'!C201","v":"Minor Capital - Boundary Regulator Upgrades "},{"$f":"'Input| Projects'!D201","v":"R-RFSB"},null,"RFS","Other capex","Other capex - Networks upgrade projects","Other capex - Networks upgrade projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Networks upgrade projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,193,{"$f":"'Input| Projects'!C202","v":"Minor Capital - DRS  "},{"$f":"'Input| Projects'!D202","v":"R-RFS"},null,"RFS","Other capex","Other capex - Allocations - Networks projects","Other capex - Allocations - Networks projects","HP Mains","n/a","Non-SaaS","Non-IT","Allocations - Networks projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,194,{"$f":"'Input| Projects'!C203","v":"Minor Capital works - TRS "},{"$f":"'Input| Projects'!D203","v":"R-RFT"},null,"RFT","Other capex","Other capex - Allocations - Facilities projects","Other capex - Allocations - Facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Allocations - Facilities projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,{"$f":"IFERROR(B203+1,\"\")","v":195},{"$f":"'Input| Projects'!C204","v":"Winter Gauging 5 Year Device Replacement"},{"$f":"'Input| Projects'!D204","v":"AA_GEA_3"},null,"GEA","Other capex","Other capex - Non Network General - Plant & Equipt","Other capex - Non Network General - Plant & Equipt","Mobile Plant","n/a","Non-SaaS","Non-IT","Non Network","SIB","SIB - Allocation and tools and equipment","O"]
[null,196,{"$f":"'Input| Projects'!C205","v":"Allocation: Minor tools and equipment "},{"$f":"'Input| Projects'!D205","v":"AA_R-GEAT"},null,"GEA","Other capex","Other capex - Non Network General - Plant & Equipt","Other capex - Non Network General - Plant & Equipt","Mobile Plant","n/a","Non-SaaS","Non-IT","Non Network","SIB","SIB - Allocation and tools and equipment","O"]
[null,197,{"$f":"'Input| Projects'!C206","v":"Upgrade of Mastercom Radios for Emergency Response"},{"$f":"'Input| Projects'!D206","v":"AA_R-GEAU"},null,"GEA","Other capex","Other capex - Non Network General - Plant & Equipt","Other capex - Non Network General - Plant & Equipt","Mobile Plant","n/a","Non-SaaS","Non-IT","Non Network","SIB","SIB - Allocation and tools and equipment","O"]
[null,198,{"$f":"'Input| Projects'!C207","v":"JGN Security Control Access System to all sites"},{"$f":"'Input| Projects'!D207","v":"AA_R-GEAS"},null,"GEA","Other capex","Other capex - Non Network General - Plant & Equipt","Other capex - Non Network General - Plant & Equipt","Mobile Plant","n/a","Non-SaaS","Non-IT","Non Network","SIB","SIB - Facilities security","O"]
[null,199,{"$f":"'Input| Projects'!C208","v":"Customer A "},{"$f":"'Input| Projects'!D208","v":10067256},null,"CGH","Connections","Connections - INDUSTRIAL & COMMERCIAL CONTRACT","Connections - INDUSTRIAL & COMMERCIAL CONTRACT - Distribution Mains","HP Mains","n/a","Non-SaaS","Non-IT","Industrial & Commercial - Contract","Connections","Connections","O"]
[null,200,{"$f":"'Input| Projects'!C209","v":"Customer B"},{"$f":"'Input| Projects'!D209","v":10056525},null,"CGI","Connections","Connections - INDUSTRIAL & COMMERCIAL TARIFF","Connections - INDUSTRIAL & COMMERCIAL TARIFF - Distribution Mains","MP Mains","n/a","Non-SaaS","Non-IT","Industrial & Commercial - Tariff","Connections","Connections","O"]
[null,201,{"$f":"'Input| Projects'!C210","v":"Cecil Park CDP-Elizabeth Dr"},{"$f":"'Input| Projects'!D210","v":10033168},null,"DAA","Mains augmentation","Mains augmentation - High Pressure to High Pressure","Mains augmentation - High Pressure to High Pressure","HP Mains","n/a","Non-SaaS","Non-IT","High Pressure to High Pressure","Mains augmentation","Mains augmentation","O"]
[null,202,{"$f":"'Input| Projects'!C211","v":"SPM Integrity Management Ph 1 Early Work"},{"$f":"'Input| Projects'!D211","v":10053639},null,"DAA","Other capex","Other capex - Primary mains integrity projects - SPM","Other capex - Primary mains integrity projects - SPM","HP Mains","n/a","Non-SaaS","Non-IT","Primary mains integrity projects - SPM","SIB","SIB - Integrity Projects","O"]
[null,203,{"$f":"'Input| Projects'!C212","v":"SPM Integrity Management - Stage 1"},{"$f":"'Input| Projects'!D212","v":10014424},null,"DAA","Other capex","Other capex - Primary mains integrity projects - SPM","Other capex - Primary mains integrity projects - SPM","HP Mains","n/a","Non-SaaS","Non-IT","Primary mains integrity projects - SPM","SIB","SIB - Integrity Projects","O"]
[null,204,{"$f":"'Input| Projects'!C213","v":"Rouse Hill Low Capacity"},{"$f":"'Input| Projects'!D213","v":10059951},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,205,{"$f":"'Input| Projects'!C214","v":"Schofields Low Pressure CDP"},{"$f":"'Input| Projects'!D214","v":10058950},null,"DAA","Mains augmentation","Mains augmentation - Medium Pressure to Medium Pressure","Mains augmentation - Medium Pressure to Medium Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Mains augmentation","Mains augmentation","O"]
[null,206,{"$f":"'Input| Projects'!C215","v":"Berala CDP Reinforcement"},{"$f":"'Input| Projects'!D215","v":10063883},null,"DAA","Mains augmentation","Mains augmentation - Low Pressure to Low Pressure","Mains augmentation - Low Pressure to Low Pressure","MP Mains","n/a","Non-SaaS","Non-IT","Low Pressure to Low Pressure","Mains augmentation","Mains augmentation","O"]
[null,207,{"$f":"'Input| Projects'!C216","v":"Mittagong Rehabilitation"},{"$f":"'Input| Projects'!D216","v":10022504},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,208,{"$f":"'Input| Projects'!C217","v":"Matraville 2kPa and 7kPa Rehabilitation"},{"$f":"'Input| Projects'!D217","v":10022510},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Low Pressure to Medium Pressure","MP Services","Proactive","Non-SaaS","Non-IT","Low Pressure to Medium Pressure","Emissions","Emissions","O"]
[null,209,{"$f":"'Input| Projects'!C218","v":"Bombo Bridge Main Insertion"},{"$f":"'Input| Projects'!D218","v":10048079},null,"RAA","Mains replacement","Mains replacement - Proactive","Mains replacement - Proactive - Medium Pressure to Medium Pressure","MP Mains","Proactive","Non-SaaS","Non-IT","Medium Pressure to Medium Pressure","SIB","SIB - Integrity Projects","O"]
[null,210,{"$f":"'Input| Projects'!C219","v":"Cutcliffe St 7kPa Water Ingress Mains"},{"$f":"'Input| Projects'!D219","v":10042186},null,"RAC","Mains replacement","Mains replacement - Reactive","Mains replacement - Reactive - Low Pressure to Low Pressure","MP Mains","Reactive","Non-SaaS","Non-IT","Mains","SIB","SIB - Integrity Projects","O"]
[null,211,{"$f":"'Input| Projects'!C220","v":"Stage 3 - Richmond Rd Interconnection/Insertion"},{"$f":"'Input| Projects'!D220","v":10069587},null,"RAC","Mains replacement","Mains replacement - Reactive","Mains replacement - Reactive - Medium Pressure to Medium Pressure","MP Mains","Reactive","Non-SaaS","Non-IT","Mains","SIB","SIB - Integrity Projects","O"]
[null,212,{"$f":"'Input| Projects'!C221","v":"Dubbo Wellington UAG Mains renewal"},{"$f":"'Input| Projects'!D221","v":10064675},null,"RAC","Mains replacement","Mains replacement - Reactive","Mains replacement - Reactive - Medium Pressure to Medium Pressure","MP Services","Reactive","Non-SaaS","Non-IT","Services","Emissions","Emissions","O"]
[null,213,{"$f":"'Input| Projects'!C222","v":"CP SystemMonitoringLoggers LifecyleRepla"},{"$f":"'Input| Projects'!D222","v":13053324},null,"RAK","Other capex","Other capex - Networks upgrade projects","Other capex - Networks upgrade projects","HP Mains","n/a","Non-SaaS","Non-IT","Networks upgrade projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,214,{"$f":"'Input| Projects'!C223","v":"Shallow Sec Mains - Package A"},{"$f":"'Input| Projects'!D223","v":10043030},null,"RAK","Other capex","Other capex - Networks upgrade projects","Other capex - Networks upgrade projects","HP Mains","n/a","Non-SaaS","Non-IT","Networks upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,215,{"$f":"'Input| Projects'!C224","v":"Fern Bay Washaway"},{"$f":"'Input| Projects'!D224","v":10063223},null,"RAK","Other capex","Other capex - Pipes washaway projects","Other capex - Pipes washaway projects","HP Mains","n/a","Non-SaaS","Non-IT","Pipes washaway projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,216,{"$f":"'Input| Projects'!C225","v":"SPM Risk Mitigation Project - Category 1"},{"$f":"'Input| Projects'!D225","v":10014642},null,"RAK","Other capex","Other capex - Primary mains integrity projects - SPM","Other capex - Primary mains integrity projects - SPM","HP Mains","n/a","Non-SaaS","Non-IT","Primary mains integrity projects - SPM","SIB","SIB - Integrity Projects","O"]
[null,217,{"$f":"'Input| Projects'!C226","v":"SPM Risk Mitigation Project - Category 2"},{"$f":"'Input| Projects'!D226","v":10043514},null,"RAK","Other capex","Other capex - Primary mains integrity projects - SPM","Other capex - Primary mains integrity projects - SPM","HP Mains","n/a","Non-SaaS","Non-IT","Primary mains integrity projects - SPM","SIB","SIB - Integrity Projects","O"]
[null,218,{"$f":"'Input| Projects'!C227","v":"SPM Piggability Bend Verification ILI"},{"$f":"'Input| Projects'!D227","v":10043057},null,"RAK","Other capex","Other capex - Primary mains integrity projects - SPM","Other capex - Primary mains integrity projects - SPM","HP Mains","n/a","Non-SaaS","Non-IT","Primary mains integrity projects - SPM","SIB","SIB - Integrity Projects","O"]
[null,219,{"$f":"'Input| Projects'!C228","v":"SPMExposedMnBotanyRdBanksmeadowDN150"},{"$f":"'Input| Projects'!D228","v":10035435},null,"RAK","Other capex","Other capex - Primary mains integrity projects - SPM","Other capex - Primary mains integrity projects - SPM","HP Mains","n/a","Non-SaaS","Non-IT","Primary mains integrity projects - SPM","SIB","SIB - Integrity Projects","O"]
[null,220,{"$f":"'Input| Projects'!C229","v":"SPM Alexandria Canal Replacement"},{"$f":"'Input| Projects'!D229","v":10041811},null,"RAK","Other capex","Other capex - Primary mains integrity projects - SPM","Other capex - Primary mains integrity projects - SPM","HP Mains","n/a","Non-SaaS","Non-IT","Primary mains integrity projects - SPM","SIB","SIB - Integrity Projects","O"]
[null,221,{"$f":"'Input| Projects'!C230","v":"Southrn Trk Lic2 PictonRd Washaway"},{"$f":"'Input| Projects'!D230","v":10068519},null,"RAK","Other capex","Other capex - Pipes washaway projects","Other capex - Pipes washaway projects","Trunk Wilton-Wollongong","n/a","Non-SaaS","Non-IT","Pipes washaway projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,222,{"$f":"'Input| Projects'!C231","v":"L7 - Scaddens Ridge Washaway Mitigation"},{"$f":"'Input| Projects'!D231","v":10063923},null,"RAK","Other capex","Other capex - Pipes washaway projects","Other capex - Pipes washaway projects","Trunk Sydney-Newcastle","n/a","Non-SaaS","Non-IT","Pipes washaway projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,223,{"$f":"'Input| Projects'!C232","v":"Lic 7 Shallow DOC SmallwoodRd Glenorie"},{"$f":"'Input| Projects'!D232","v":10063909},null,"RAK","Other capex","Other capex - Pipes upgrade projects","Other capex - Pipes upgrade projects","Trunk Sydney-Newcastle","n/a","Non-SaaS","Non-IT","Pipes upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,224,{"$f":"'Input| Projects'!C233","v":"Horsley Park Pig Receiver Support Modifi"},{"$f":"'Input| Projects'!D233","v":10064870},null,"RAK","Other capex","Other capex - Pigging facilities projects","Other capex - Pigging facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Pigging facilities projects","SIB","SIB - Integrity Projects","O"]
[null,225,{"$f":"'Input| Projects'!C234","v":"AS2885 pipeworks in pits -Flemington PRS"},{"$f":"'Input| Projects'!D234","v":10022444},null,"RAK","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","HP Mains","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,226,{"$f":"'Input| Projects'!C235","v":"Tempe PRS - Refurb of pits"},{"$f":"'Input| Projects'!D235","v":10022455},null,"RAK","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","HP Mains","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,227,{"$f":"'Input| Projects'!C236","v":"Mascot PRS - Refurb of pits"},{"$f":"'Input| Projects'!D236","v":10022454},null,"RAK","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","HP Mains","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,228,{"$f":"'Input| Projects'!C237","v":"Wilton / EGP Connection Vibration Issues"},{"$f":"'Input| Projects'!D237","v":10063898},null,"RAK","Other capex","Other capex - Pipes upgrade projects","Other capex - Pipes upgrade projects","Trunk Wilton-Sydney","n/a","Non-SaaS","Non-IT","Pipes upgrade projects","SIB","SIB - Integrity Projects","O"]
[null,229,{"$f":"'Input| Projects'!C238","v":"Windsor TRS Development"},{"$f":"'Input| Projects'!D238","v":10027060},null,"GAW","Other capex","Other capex - Mains relocation projects","Other capex - Mains relocation projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Mains relocation projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,230,{"$f":"'Input| Projects'!C239","v":"Secondary Relocation Massey Park Concord"},{"$f":"'Input| Projects'!D239","v":10065896},null,"GAW","Other capex","Other capex - Mains relocation projects","Other capex - Mains relocation projects","HP Mains","n/a","Non-SaaS","Non-IT","Mains relocation projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,231,{"$f":"'Input| Projects'!C240","v":"Haberfield PRS Upgrade"},{"$f":"'Input| Projects'!D240","v":10018504},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,232,{"$f":"'Input| Projects'!C241","v":"Banksmeadow PRS Upgrade"},{"$f":"'Input| Projects'!D241","v":10018572},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,233,{"$f":"'Input| Projects'!C242","v":"Yass POTS Capacity Upgrade"},{"$f":"'Input| Projects'!D242","v":10050330},null,"RFT","Other capex","Other capex - Facility upgrade projects - POTS","Other capex - Facility upgrade projects - POTS","Country POTS","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Allocation and tools and equipment","O"]
[null,234,{"$f":"'Input| Projects'!C243","v":"SOCI 4"},{"$f":"'Input| Projects'!D243","v":10022601},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Facilities security","O"]
[null,235,{"$f":"'Input| Projects'!C244","v":"Haberfield E&I Upgrade"},{"$f":"'Input| Projects'!D244","v":10063293},null,"RFP","Other capex","Other capex - Facility upgrade projects - PRS","Other capex - Facility upgrade projects - PRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,236,{"$f":"'Input| Projects'!C245","v":"West Hoxton Odorant Analyser"},{"$f":"'Input| Projects'!D245","v":10064214},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","SIB","SIB - Obsolescence","O"]
[null,237,{"$f":"'Input| Projects'!C246","v":"Catalytic Heater Project Package CY23"},{"$f":"'Input| Projects'!D246","v":10065201},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","Emissions","Emissions","O"]
[null,238,{"$f":"'Input| Projects'!C247","v":"Catalytic Heater Project Package CY24"},{"$f":"'Input| Projects'!D247","v":10065203},null,"RFT","Other capex","Other capex - Facility upgrade projects - TRS","Other capex - Facility upgrade projects - TRS","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Facility upgrade projects","Emissions","Emissions","O"]
[null,239,{"$f":"'Input| Projects'!C248","v":"ALBV Panel Upgrades - Phase 1"},{"$f":"'Input| Projects'!D248","v":10068285},null,"RFT","Other capex","Other capex - ALBV replacement projects","Other capex - ALBV replacement projects","HP Mains","n/a","Non-SaaS","Non-IT","ALBV replacement projects","SIB","SIB - Integrity Projects","O"]
[null,240,{"$f":"'Input| Projects'!C249","v":"SOCI 5"},{"$f":"'Input| Projects'!D249","v":10070042},null,"RFT","Other capex","Other capex - Allocations - Facilities projects","Other capex - Allocations - Facilities projects","Fixed Plant - Distribution","n/a","Non-SaaS","Non-IT","Allocations - Facilities projects","SIB","SIB - Facilities security","O"]
[null,241,{"$f":"'Input| Projects'!C250","v":"CY21 WinterGaugingDevice LifecyleUpgrade"},{"$f":"'Input| Projects'!D250","v":10056868},null,"GEA","Other capex","Other capex - Non Network General - Plant & Equipt","Other capex - Non Network General - Plant & Equipt","Mobile Plant","n/a","Non-SaaS","Non-IT","Non Network","SIB","SIB - Allocation and tools and equipment","O"]
[null,243,{"$f":"'Input| Projects'!C252","v":"JGN Chronic no-access metering"},{"$f":"'Input| Projects'!D252","v":"Digital2"},null,"GID","ICT","ICT","ICT","Software - Inhouse (SL)","n/a","Non-SaaS","Non-recurrent expenditure","Chronic no-access metering","Metering access program","Metering access program","N"]
[null,245,{"$f":"'Input| Projects'!C254","v":"JGN Enhancements to Geospatial Systems"},{"$f":"'Input| Projects'!D254","v":"Digital4"},null,"GID","ICT","ICT","ICT","Software - Inhouse (SL)","n/a","Non-SaaS","Non-recurrent expenditure","Enhancements to Geospatial Systems","ICT","ICT","N"]
[null,248,{"$f":"'Input| Projects'!C257","v":"Recurrent Capex (telemetry only)"},{"$f":"'Input| Projects'!D257","v":"Digital7"},null,"GIS","Telemetry","Telemetry","Telemetry","Computers - IT Infrastructure","n/a","Non-SaaS","Recurrent expenditure","Recurrent Capex","ICT","ICT","R"]
[null,252,{"$f":"'Input| Projects'!C261","v":""},{"$f":"'Input| Projects'!D261","v":""},null,"","","","","","","","","","","",""]
[null,254,{"$f":"'Input| Projects'!C263","v":""},{"$f":"'Input| Projects'!D263","v":""},null,"","","","","","","","","","","",""]
[null,257,{"$f":"'Input| Projects'!C266","v":""},{"$f":"'Input| Projects'!D266","v":""},null,"","","","","","","","","","","",""]
[null,258,{"$f":"'Input| Projects'!C267","v":""},{"$f":"'Input| Projects'!D267","v":""},null,"","","","","","","","","","","",""]
[null,261,{"$f":"'Input| Projects'!C270","v":""},{"$f":"'Input| Projects'!D270","v":""},null,"","","","","","","","","","","",""]
[null,265,{"$f":"'Input| Projects'!C274","v":""},{"$f":"'Input| Projects'!D274","v":""},null,"","","","","","","","","","","",""]
[null,267,{"$f":"'Input| Projects'!C276","v":""},{"$f":"'Input| Projects'!D276","v":""},null,"","","","","","","","","","","",""]
[null,270,{"$f":"'Input| Projects'!C279","v":""},{"$f":"'Input| Projects'!D279","v":""},null,"","","","","","","","","","","",""]
[null,274,{"$f":"'Input| Projects'!C283","v":""},{"$f":"'Input| Projects'!D283","v":""},null,"","","","","","","","","","","",""]
[null,277,{"$f":"'Input| Projects'!C286","v":""},{"$f":"'Input| Projects'!D286","v":""},null,"","","","","","","","","","","",""]
[null,280,{"$f":"'Input| Projects'!C289","v":""},{"$f":"'Input| Projects'!D289","v":""},null,"","","","","","","","","","","",""]
[null,282,{"$f":"'Input| Projects'!C291","v":""},{"$f":"'Input| Projects'!D291","v":""},null,"","","","","","","","","","","",""]
[null,283,{"$f":"'Input| Projects'!C292","v":""},{"$f":"'Input| Projects'!D292","v":""},null,"","","","","","","","","","","",""]
[null,287,{"$f":"'Input| Projects'!C296","v":""},{"$f":"'Input| Projects'!D296","v":""},null,"","","","","","","","","","","",""]
[null,290,{"$f":"'Input| Projects'!C299","v":""},{"$f":"'Input| Projects'!D299","v":""},null,"","","","","","","","","","","",""]
[null,293,{"$f":"'Input| Projects'!C302","v":""},{"$f":"'Input| Projects'!D302","v":""},null,"","","","","","","","","","","",""]
[null,296,{"$f":"'Input| Projects'!C305","v":""},{"$f":"'Input| Projects'!D305","v":""},null,"","","","","","","","","","","",""]
[null,299,{"$f":"'Input| Projects'!C308","v":""},{"$f":"'Input| Projects'!D308","v":""},null,"","","","","","","","","","","",""]
[null,300,{"$f":"'Input| Projects'!C309","v":""},{"$f":"'Input| Projects'!D309","v":""},null,"","","","","","","","","","","",""]
[null,303,{"$f":"'Input| Projects'!C312","v":""},{"$f":"'Input| Projects'!D312","v":""},null,"","","","","","","","","","","",""]
[null,306,{"$f":"'Input| Projects'!C315","v":""},{"$f":"'Input| Projects'!D315","v":""},null,"","","","","","","","","","","",""]
[null,309,{"$f":"'Input| Projects'!C318","v":""},{"$f":"'Input| Projects'!D318","v":""},null,"","","","","","","","","","","",""]
[null,312,{"$f":"'Input| Projects'!C321","v":""},{"$f":"'Input| Projects'!D321","v":""},null,"","","","","","","","","","","",""]
[null,315,{"$f":"'Input| Projects'!C324","v":""},{"$f":"'Input| Projects'!D324","v":""},null,"","","","","","","","","","","",""]
[null,319,{"$f":"'Input| Projects'!C328","v":""},{"$f":"'Input| Projects'!D328","v":""},null,"","","","","","","","","","","",""]
[null,321,{"$f":"'Input| Projects'!C330","v":""},{"$f":"'Input| Projects'!D330","v":""},null,"","","","","","","","","","","",""]
[null,322,{"$f":"'Input| Projects'!C331","v":""},{"$f":"'Input| Projects'!D331","v":""},null,"","","","","","","","","","","",""]
[null,325,{"$f":"'Input| Projects'!C334","v":""},{"$f":"'Input| Projects'!D334","v":""},null,"","","","","","","","","","","",""]
[null,328,{"$f":"'Input| Projects'!C337","v":""},{"$f":"'Input| Projects'!D337","v":""},null,"","","","","","","","","","","",""]
[null,332,{"$f":"'Input| Projects'!C341","v":""},{"$f":"'Input| Projects'!D341","v":""},null,"","","","","","","","","","","",""]
[null,334,{"$f":"'Input| Projects'!C343","v":""},{"$f":"'Input| Projects'!D343","v":""},null,"","","","","","","","","","","",""]
[null,337,{"$f":"'Input| Projects'!C346","v":""},{"$f":"'Input| Projects'!D346","v":""},null,"","","","","","","","","","","",""]
[null,341,{"$f":"'Input| Projects'!C350","v":""},{"$f":"'Input| Projects'!D350","v":""},null,"","","","","","","","","","","",""]
[null,344,{"$f":"'Input| Projects'!C353","v":""},{"$f":"'Input| Projects'!D353","v":""},null,"","","","","","","","","","","",""]
[null,345,{"$f":"'Input| Projects'!C354","v":""},{"$f":"'Input| Projects'!D354","v":""},null,"","","","","","","","","","","",""]
[null,347,{"$f":"'Input| Projects'!C356","v":""},{"$f":"'Input| Projects'!D356","v":""},null,"","","","","","","","","","","",""]
[null,350,{"$f":"'Input| Projects'!C359","v":""},{"$f":"'Input| Projects'!D359","v":""},null,"","","","","","","","","","","",""]
[null,354,{"$f":"'Input| Projects'!C363","v":""},{"$f":"'Input| Projects'!D363","v":""},null,"","","","","","","","","","","",""]
[null,357,{"$f":"'Input| Projects'!C366","v":""},{"$f":"'Input| Projects'!D366","v":""},null,"","","","","","","","","","","",""]
[null,360,{"$f":"'Input| Projects'!C369","v":""},{"$f":"'Input| Projects'!D369","v":""},null,"","","","","","","","","","","",""]
[null,363,{"$f":"'Input| Projects'!C372","v":""},{"$f":"'Input| Projects'!D372","v":""},null,"","","","","","","","","","","",""]
[null,366,{"$f":"'Input| Projects'!C375","v":""},{"$f":"'Input| Projects'!D375","v":""},null,"","","","","","","","","","","",""]
[null,367,{"$f":"'Input| Projects'!C376","v":""},{"$f":"'Input| Projects'!D376","v":""},null,"","","","","","","","","","","",""]
[null,370,{"$f":"'Input| Projects'!C379","v":""},{"$f":"'Input| Projects'!D379","v":""},null,"","","","","","","","","","","",""]
[null,373,{"$f":"'Input| Projects'!C382","v":""},{"$f":"'Input| Projects'!D382","v":""},null,"","","","","","","","","","","",""]
[null,376,{"$f":"'Input| Projects'!C385","v":""},{"$f":"'Input| Projects'!D385","v":""},null,"","","","","","","","","","","",""]
[null,379,{"$f":"'Input| Projects'!C388","v":""},{"$f":"'Input| Projects'!D388","v":""},null,"","","","","","","","","","","",""]
[null,383,{"$f":"'Input| Projects'!C392","v":""},{"$f":"'Input| Projects'!D392","v":""},null,"","","","","","","","","","","",""]
[null,384,{"$f":"'Input| Projects'!C393","v":""},{"$f":"'Input| Projects'!D393","v":""},null,"","","","","","","","","","","",""]
[null,388,{"$f":"'Input| Projects'!C397","v":""},{"$f":"'Input| Projects'!D397","v":""},null,"","","","","","","","","","","",""]
[null,389,{"$f":"'Input| Projects'!C398","v":""},{"$f":"'Input| Projects'!D398","v":""},null,"","","","","","","","","","","",""]
[null,392,{"$f":"'Input| Projects'!C401","v":""},{"$f":"'Input| Projects'!D401","v":""},null,"","","","","","","","","","","",""]
[null,396,{"$f":"'Input| Projects'!C405","v":""},{"$f":"'Input| Projects'!D405","v":""},null,"","","","","","","","","","","",""]
[null,399,{"$f":"'Input| Projects'!C408","v":""},{"$f":"'Input| Projects'!D408","v":""},null,"","","","","","","","","","","",""]
[null,401,{"$f":"'Input| Projects'!C410","v":""},{"$f":"'Input| Projects'!D410","v":""},null,"","","","","","","","","","","",""]
[null,405,{"$f":"'Input| Projects'!C414","v":""},{"$f":"'Input| Projects'!D414","v":""},null,"","","","","","","","","","","",""]
[null,408,{"$f":"'Input| Projects'!C417","v":""},{"$f":"'Input| Projects'!D417","v":""},null,"","","","","","","","","","","",""]
[null,411,{"$f":"'Input| Projects'!C420","v":""},{"$f":"'Input| Projects'!D420","v":""},null,"","","","","","","","","","","",""]
[null,412,{"$f":"'Input| Projects'!C421","v":""},{"$f":"'Input| Projects'!D421","v":""},null,"","","","","","","","","","","",""]
[null,414,{"$f":"'Input| Projects'!C423","v":""},{"$f":"'Input| Projects'!D423","v":""},null,"","","","","","","","","","","",""]
[null,418,{"$f":"'Input| Projects'!C427","v":""},{"$f":"'Input| Projects'!D427","v":""},null,"","","","","","","","","","","",""]
[null,421,{"$f":"'Input| Projects'!C430","v":""},{"$f":"'Input| Projects'!D430","v":""},null,"","","","","","","","","","","",""]
[null,424,{"$f":"'Input| Projects'!C433","v":""},{"$f":"'Input| Projects'!D433","v":""},null,"","","","","","","","","","","",""]
[null,427,{"$f":"'Input| Projects'!C436","v":""},{"$f":"'Input| Projects'!D436","v":""},null,"","","","","","","","","","","",""]
[null,430,{"$f":"'Input| Projects'!C439","v":""},{"$f":"'Input| Projects'!D439","v":""},null,"","","","","","","","","","","",""]
[null,433,{"$f":"'Input| Projects'!C442","v":""},{"$f":"'Input| Projects'!D442","v":""},null,"","","","","","","","","","","",""]
[null,434,{"$f":"'Input| Projects'!C443","v":""},{"$f":"'Input| Projects'!D443","v":""},null,"","","","","","","","","","","",""]
[null,438,{"$f":"'Input| Projects'!C447","v":""},{"$f":"'Input| Projects'!D447","v":""},null,"","","","","","","","","","","",""]
[null,440,{"$f":"'Input| Projects'!C449","v":""},{"$f":"'Input| Projects'!D449","v":""},null,"","","","","","","","","","","",""]
[null,443,{"$f":"'Input| Projects'!C452","v":""},{"$f":"'Input| Projects'!D452","v":""},null,"","","","","","","","","","","",""]
[null,446,{"$f":"'Input| Projects'!C455","v":""},{"$f":"'Input| Projects'!D455","v":""},null,"","","","","","","","","","","",""]
[null,450,{"$f":"'Input| Projects'!C459","v":""},{"$f":"'Input| Projects'!D459","v":""},null,"","","","","","","","","","","",""]
[null,{"$f":"IFERROR(B459+1,\"\")","v":451},{"$f":"'Input| Projects'!C460","v":""},{"$f":"'Input| Projects'!D460","v":""},null,"","","","","","","","","","","",""]
[null,453,{"$f":"'Input| Projects'!C462","v":""},{"$f":"'Input| Projects'!D462","v":""},null,"","","","","","","","","","","",""]
[null,456,{"$f":"'Input| Projects'!C465","v":""},{"$f":"'Input| Projects'!D465","v":""},null,"","","","","","","","","","","",""]
[null,459,{"$f":"'Input| Projects'!C468","v":""},{"$f":"'Input| Projects'!D468","v":""},null,"","","","","","","","","","","",""]
[null,463,{"$f":"'Input| Projects'!C472","v":""},{"$f":"'Input| Projects'!D472","v":""},null,"","","","","","","","","","","",""]
[null,466,{"$f":"'Input| Projects'!C475","v":""},{"$f":"'Input| Projects'!D475","v":""},null,"","","","","","","","","","","",""]
[null,468,{"$f":"'Input| Projects'!C477","v":""},{"$f":"'Input| Projects'!D477","v":""},null,"","","","","","","","","","","",""]
[null,472,{"$f":"'Input| Projects'!C481","v":""},{"$f":"'Input| Projects'!D481","v":""},null,"","","","","","","","","","","",""]
[null,475,{"$f":"'Input| Projects'!C484","v":""},{"$f":"'Input| Projects'!D484","v":""},null,"","","","","","","","","","","",""]
[null,477,{"$f":"'Input| Projects'!C486","v":""},{"$f":"'Input| Projects'!D486","v":""},null,"","","","","","","","","","","",""]
[null,478,{"$f":"'Input| Projects'!C487","v":""},{"$f":"'Input| Projects'!D487","v":""},null,"","","","","","","","","","","",""]
[null,481,{"$f":"'Input| Projects'!C490","v":""},{"$f":"'Input| Projects'!D490","v":""},null,"","","","","","","","","","","",""]
[null,485,{"$f":"'Input| Projects'!C494","v":""},{"$f":"'Input| Projects'!D494","v":""},null,"","","","","","","","","","","",""]
[null,488,{"$f":"'Input| Projects'!C497","v":""},{"$f":"'Input| Projects'!D497","v":""},null,"","","","","","","","","","","",""]
[null,490,{"$f":"'Input| Projects'!C499","v":""},{"$f":"'Input| Projects'!D499","v":""},null,"","","","","","","","","","","",""]
[null,494,{"$f":"'Input| Projects'!C503","v":""},{"$f":"'Input| Projects'!D503","v":""},null,"","","","","","","","","","","",""]
[null,497,{"$f":"'Input| Projects'!C506","v":""},{"$f":"'Input| Projects'!D506","v":""},null,"","","","","","","","","","","",""]
[null,498,{"$f":"'Input| Projects'!C507","v":""},{"$f":"'Input| Projects'!D507","v":""},null,"","","","","","","","","","","",""]
[null,501,{"$f":"'Input| Projects'!C510","v":""},{"$f":"'Input| Projects'!D510","v":""},null,"","","","","","","","","","","",""]
[null,505,{"$f":"'Input| Projects'!C514","v":""},{"$f":"'Input| Projects'!D514","v":""},null,"","","","","","","","","","","",""]
[null,507,{"$f":"'Input| Projects'!C516","v":""},{"$f":"'Input| Projects'!D516","v":""},null,"","","","","","","","","","","",""]
[null,510,{"$f":"'Input| Projects'!C519","v":""},{"$f":"'Input| Projects'!D519","v":""},null,"","","","","","","","","","","",""]
[null,514,{"$f":"'Input| Projects'!C523","v":""},{"$f":"'Input| Projects'!D523","v":""},null,"","","","","","","","","","","",""]
[null,517,{"$f":"'Input| Projects'!C526","v":""},{"$f":"'Input| Projects'!D526","v":""},null,"","","","","","","","","","","",""]
[null,518,{"$f":"'Input| Projects'!C527","v":""},{"$f":"'Input| Projects'!D527","v":""},null,"","","","","","","","","","","",""]
[null,520,{"$f":"'Input| Projects'!C529","v":""},{"$f":"'Input| Projects'!D529","v":""},null,"","","","","","","","","","","",""]
[null,523,{"$f":"'Input| Projects'!C532","v":""},{"$f":"'Input| Projects'!D532","v":""},null,"","","","","","","","","","","",""]
[null,526,{"$f":"'Input| Projects'!C535","v":""},{"$f":"'Input| Projects'!D535","v":""},null,"","","","","","","","","","","",""]
[null,529,{"$f":"'Input| Projects'!C538","v":""},{"$f":"'Input| Projects'!D538","v":""},null,"","","","","","","","","","","",""]
[null,532,{"$f":"'Input| Projects'!C541","v":""},{"$f":"'Input| Projects'!D541","v":""},null,"","","","","","","","","","","",""]
[null,536,{"$f":"'Input| Projects'!C545","v":""},{"$f":"'Input| Projects'!D545","v":""},null,"","","","","","","","","","","",""]
[null,539,{"$f":"'Input| Projects'!C548","v":""},{"$f":"'Input| Projects'!D548","v":""},null,"","","","","","","","","","","",""]
[null,542,{"$f":"'Input| Projects'!C551","v":""},{"$f":"'Input| Projects'!D551","v":""},null,"","","","","","","","","","","",""]
[null,544,{"$f":"'Input| Projects'!C553","v":""},{"$f":"'Input| Projects'!D553","v":""},null,"","","","","","","","","","","",""]
[null,545,{"$f":"'Input| Projects'!C554","v":""},{"$f":"'Input| Projects'!D554","v":""},null,"","","","","","","","","","","",""]
[null,549,{"$f":"'Input| Projects'!C558","v":""},{"$f":"'Input| Projects'!D558","v":""},null,"","","","","","","","","","","",""]
[null,552,{"$f":"'Input| Projects'!C561","v":""},{"$f":"'Input| Projects'!D561","v":""},null,"","","","","","","","","","","",""]
[null,555,{"$f":"'Input| Projects'!C564","v":""},{"$f":"'Input| Projects'!D564","v":""},null,"","","","","","","","","","","",""]
[null,557,{"$f":"'Input| Projects'!C566","v":""},{"$f":"'Input| Projects'!D566","v":""},null,"","","","","","","","","","","",""]
[null,561,{"$f":"'Input| Projects'!C570","v":""},{"$f":"'Input| Projects'!D570","v":""},null,"","","","","","","","","","","",""]
[null,564,{"$f":"'Input| Projects'!C573","v":""},{"$f":"'Input| Projects'!D573","v":""},null,"","","","","","","","","","","",""]
[null,565,{"$f":"'Input| Projects'!C574","v":""},{"$f":"'Input| Projects'!D574","v":""},null,"","","","","","","","","","","",""]
[null,568,{"$f":"'Input| Projects'!C577","v":""},{"$f":"'Input| Projects'!D577","v":""},null,"","","","","","","","","","","",""]
[null,571,{"$f":"'Input| Projects'!C580","v":""},{"$f":"'Input| Projects'!D580","v":""},null,"","","","","","","","","","","",""]
[null,574,{"$f":"'Input| Projects'!C583","v":""},{"$f":"'Input| Projects'!D583","v":""},null,"","","","","","","","","","","",""]
[null,577,{"$f":"'Input| Projects'!C586","v":""},{"$f":"'Input| Projects'!D586","v":""},null,"","","","","","","","","","","",""]
[null,581,{"$f":"'Input| Projects'!C590","v":""},{"$f":"'Input| Projects'!D590","v":""},null,"","","","","","","","","","","",""]
[null,583,{"$f":"'Input| Projects'!C592","v":""},{"$f":"'Input| Projects'!D592","v":""},null,"","","","","","","","","","","",""]
[null,586,{"$f":"'Input| Projects'!C595","v":""},{"$f":"'Input| Projects'!D595","v":""},null,"","","","","","","","","","","",""]
[null,587,{"$f":"'Input| Projects'!C596","v":""},{"$f":"'Input| Projects'!D596","v":""},null,"","","","","","","","","","","",""]
[null,590,{"$f":"'Input| Projects'!C599","v":""},{"$f":"'Input| Projects'!D599","v":""},null,"","","","","","","","","","","",""]
[null,594,{"$f":"'Input| Projects'!C603","v":""},{"$f":"'Input| Projects'!D603","v":""},null,"","","","","","","","","","","",""]
[null,596,{"$f":"'Input| Projects'!C605","v":""},{"$f":"'Input| Projects'!D605","v":""},null,"","","","","","","","","","","",""]
[null,599,{"$f":"'Input| Projects'!C608","v":""},{"$f":"'Input| Projects'!D608","v":""},null,"","","","","","","","","","","",""]
[null,603,{"$f":"'Input| Projects'!C612","v":""},{"$f":"'Input| Projects'!D612","v":""},null,"","","","","","","","","","","",""]
[null,606,{"$f":"'Input| Projects'!C615","v":""},{"$f":"'Input| Projects'!D615","v":""},null,"","","","","","","","","","","",""]
[null,607,{"$f":"'Input| Projects'!C616","v":""},{"$f":"'Input| Projects'!D616","v":""},null,"","","","","","","","","","","",""]
[null,611,{"$f":"'Input| Projects'!C620","v":""},{"$f":"'Input| Projects'!D620","v":""},null,"","","","","","","","","","","",""]
[null,612,{"$f":"'Input| Projects'!C621","v":""},{"$f":"'Input| Projects'!D621","v":""},null,"","","","","","","","","","","",""]
[null,616,{"$f":"'Input| Projects'!C625","v":""},{"$f":"'Input| Projects'!D625","v":""},null,"","","","","","","","","","","",""]
[null,619,{"$f":"'Input| Projects'!C628","v":""},{"$f":"'Input| Projects'!D628","v":""},null,"","","","","","","","","","","",""]
[null,622,{"$f":"'Input| Projects'!C631","v":""},{"$f":"'Input| Projects'!D631","v":""},null,"","","","","","","","","","","",""]
[null,625,{"$f":"'Input| Projects'!C634","v":""},{"$f":"'Input| Projects'!D634","v":""},null,"","","","","","","","","","","",""]
[null,628,{"$f":"'Input| Projects'!C637","v":""},{"$f":"'Input| Projects'!D637","v":""},null,"","","","","","","","","","","",""]
[null,629,{"$f":"'Input| Projects'!C638","v":""},{"$f":"'Input| Projects'!D638","v":""},null,"","","","","","","","","","","",""]
[null,632,{"$f":"'Input| Projects'!C641","v":""},{"$f":"'Input| Projects'!D641","v":""},null,"","","","","","","","","","","",""]
[null,635,{"$f":"'Input| Projects'!C644","v":""},{"$f":"'Input| Projects'!D644","v":""},null,"","","","","","","","","","","",""]
[null,638,{"$f":"'Input| Projects'!C647","v":""},{"$f":"'Input| Projects'!D647","v":""},null,"","","","","","","","","","","",""]
[null,641,{"$f":"'Input| Projects'!C650","v":""},{"$f":"'Input| Projects'!D650","v":""},null,"","","","","","","","","","","",""]
[null,645,{"$f":"'Input| Projects'!C654","v":""},{"$f":"'Input| Projects'!D654","v":""},null,"","","","","","","","","","","",""]
[null,648,{"$f":"'Input| Projects'!C657","v":""},{"$f":"'Input| Projects'!D657","v":""},null,"","","","","","","","","","","",""]
[null,650,{"$f":"'Input| Projects'!C659","v":""},{"$f":"'Input| Projects'!D659","v":""},null,"","","","","","","","","","","",""]
[null,651,{"$f":"'Input| Projects'!C660","v":""},{"$f":"'Input| Projects'!D660","v":""},null,"","","","","","","","","","","",""]
[null,654,{"$f":"'Input| Projects'!C663","v":""},{"$f":"'Input| Projects'!D663","v":""},null,"","","","","","","","","","","",""]
[null,657,{"$f":"'Input| Projects'!C666","v":""},{"$f":"'Input| Projects'!D666","v":""},null,"","","","","","","","","","","",""]
[null,661,{"$f":"'Input| Projects'!C670","v":""},{"$f":"'Input| Projects'!D670","v":""},null,"","","","","","","","","","","",""]
[null,663,{"$f":"'Input| Projects'!C672","v":""},{"$f":"'Input| Projects'!D672","v":""},null,"","","","","","","","","","","",""]
[null,667,{"$f":"'Input| Projects'!C676","v":""},{"$f":"'Input| Projects'!D676","v":""},null,"","","","","","","","","","","",""]
[null,670,{"$f":"'Input| Projects'!C679","v":""},{"$f":"'Input| Projects'!D679","v":""},null,"","","","","","","","","","","",""]
[null,673,{"$f":"'Input| Projects'!C682","v":""},{"$f":"'Input| Projects'!D682","v":""},null,"","","","","","","","","","","",""]
[null,674,{"$f":"'Input| Projects'!C683","v":""},{"$f":"'Input| Projects'!D683","v":""},null,"","","","","","","","","","","",""]
[null,676,{"$f":"'Input| Projects'!C685","v":""},{"$f":"'Input| Projects'!D685","v":""},null,"","","","","","","","","","","",""]
[null,679,{"$f":"'Input| Projects'!C688","v":""},{"$f":"'Input| Projects'!D688","v":""},null,"","","","","","","","","","","",""]
[null,683,{"$f":"'Input| Projects'!C692","v":""},{"$f":"'Input| Projects'!D692","v":""},null,"","","","","","","","","","","",""]
[null,686,{"$f":"'Input| Projects'!C695","v":""},{"$f":"'Input| Projects'!D695","v":""},null,"","","","","","","","","","","",""]
[null,689,{"$f":"'Input| Projects'!C698","v":""},{"$f":"'Input| Projects'!D698","v":""},null,"","","","","","","","","","","",""]
[null,692,{"$f":"'Input| Projects'!C701","v":""},{"$f":"'Input| Projects'!D701","v":""},null,"","","","","","","","","","","",""]
[null,695,{"$f":"'Input| Projects'!C704","v":""},{"$f":"'Input| Projects'!D704","v":""},null,"","","","","","","","","","","",""]
[null,696,{"$f":"'Input| Projects'!C705","v":""},{"$f":"'Input| Projects'!D705","v":""},null,"","","","","","","","","","","",""]
[null,699,{"$f":"'Input| Projects'!C708","v":""},{"$f":"'Input| Projects'!D708","v":""},null,"","","","","","","","","","","",""]
[null,702,{"$f":"'Input| Projects'!C711","v":""},{"$f":"'Input| Projects'!D711","v":""},null,"","","","","","","","","","","",""]
[null,705,{"$f":"'Input| Projects'!C714","v":""},{"$f":"'Input| Projects'!D714","v":""},null,"","","","","","","","","","","",""]
[null,708,{"$f":"'Input| Projects'!C717","v":""},{"$f":"'Input| Projects'!D717","v":""},null,"","","","","","","","","","","",""]
[null,712,{"$f":"'Input| Projects'!C721","v":""},{"$f":"'Input| Projects'!D721","v":""},null,"","","","","","","","","","","",""]
[null,713,{"$f":"'Input| Projects'!C722","v":""},{"$f":"'Input| Projects'!D722","v":""},null,"","","","","","","","","","","",""]
[null,717,{"$f":"'Input| Projects'!C726","v":""},{"$f":"'Input| Projects'!D726","v":""},null,"","","","","","","","","","","",""]
[null,718,{"$f":"'Input| Projects'!C727","v":""},{"$f":"'Input| Projects'!D727","v":""},null,"","","","","","","","","","","",""]
[null,721,{"$f":"'Input| Projects'!C730","v":""},{"$f":"'Input| Projects'!D730","v":""},null,"","","","","","","","","","","",""]
[null,725,{"$f":"'Input| Projects'!C734","v":""},{"$f":"'Input| Projects'!D734","v":""},null,"","","","","","","","","","","",""]
[null,728,{"$f":"'Input| Projects'!C737","v":""},{"$f":"'Input| Projects'!D737","v":""},null,"","","","","","","","","","","",""]
[null,730,{"$f":"'Input| Projects'!C739","v":""},{"$f":"'Input| Projects'!D739","v":""},null,"","","","","","","","","","","",""]
[null,734,{"$f":"'Input| Projects'!C743","v":""},{"$f":"'Input| Projects'!D743","v":""},null,"","","","","","","","","","","",""]
[null,737,{"$f":"'Input| Projects'!C746","v":""},{"$f":"'Input| Projects'!D746","v":""},null,"","","","","","","","","","","",""]
[null,740,{"$f":"'Input| Projects'!C749","v":""},{"$f":"'Input| Projects'!D749","v":""},null,"","","","","","","","","","","",""]
[null,741,{"$f":"'Input| Projects'!C750","v":""},{"$f":"'Input| Projects'!D750","v":""},null,"","","","","","","","","","","",""]
[null,743,{"$f":"'Input| Projects'!C752","v":""},{"$f":"'Input| Projects'!D752","v":""},null,"","","","","","","","","","","",""]
[null,747,{"$f":"'Input| Projects'!C756","v":""},{"$f":"'Input| Projects'!D756","v":""},null,"","","","","","","","","","","",""]
[null,750,{"$f":"'Input| Projects'!C759","v":""},{"$f":"'Input| Projects'!D759","v":""},null,"","","","","","","","","","","",""]
[null,752,{"$f":"'Input| Projects'!C761","v":""},{"$f":"'Input| Projects'!D761","v":""},null,"","","","","","","","","","","",""]
[null,756,{"$f":"'Input| Projects'!C765","v":""},{"$f":"'Input| Projects'!D765","v":""},null,"","","","","","","","","","","",""]
[null,759,{"$f":"'Input| Projects'!C768","v":""},{"$f":"'Input| Projects'!D768","v":""},null,"","","","","","","","","","","",""]
[null,760,{"$f":"'Input| Projects'!C769","v":""},{"$f":"'Input| Projects'!D769","v":""},null,"","","","","","","","","","","",""]
[null,763,{"$f":"'Input| Projects'!C772","v":""},{"$f":"'Input| Projects'!D772","v":""},null,"","","","","","","","","","","",""]
[null,767,{"$f":"'Input| Projects'!C776","v":""},{"$f":"'Input| Projects'!D776","v":""},null,"","","","","","","","","","","",""]
[null,769,{"$f":"'Input| Projects'!C778","v":""},{"$f":"'Input| Projects'!D778","v":""},null,"","","","","","","","","","","",""]
[null,772,{"$f":"'Input| Projects'!C781","v":""},{"$f":"'Input| Projects'!D781","v":""},null,"","","","","","","","","","","",""]
[null,775,{"$f":"'Input| Projects'!C784","v":""},{"$f":"'Input| Projects'!D784","v":""},null,"","","","","","","","","","","",""]
[null,779,{"$f":"'Input| Projects'!C788","v":""},{"$f":"'Input| Projects'!D788","v":""},null,"","","","","","","","","","","",""]
[null,780,{"$f":"'Input| Projects'!C789","v":""},{"$f":"'Input| Projects'!D789","v":""},null,"","","","","","","","","","","",""]
[null,782,{"$f":"'Input| Projects'!C791","v":""},{"$f":"'Input| Projects'!D791","v":""},null,"","","","","","","","","","","",""]
[null,785,{"$f":"'Input| Projects'!C794","v":""},{"$f":"'Input| Projects'!D794","v":""},null,"","","","","","","","","","","",""]
[null,788,{"$f":"'Input| Projects'!C797","v":""},{"$f":"'Input| Projects'!D797","v":""},null,"","","","","","","","","","","",""]
[null,792,{"$f":"'Input| Projects'!C801","v":""},{"$f":"'Input| Projects'!D801","v":""},null,"","","","","","","","","","","",""]
[null,795,{"$f":"'Input| Projects'!C804","v":""},{"$f":"'Input| Projects'!D804","v":""},null,"","","","","","","","","","","",""]
[null,798,{"$f":"'Input| Projects'!C807","v":""},{"$f":"'Input| Projects'!D807","v":""},null,"","","","","","","","","","","",""]
[null,801,{"$f":"'Input| Projects'!C810","v":""},{"$f":"'Input| Projects'!D810","v":""},null,"","","","","","","","","","","",""]
[null,804,{"$f":"'Input| Projects'!C813","v":""},{"$f":"'Input| Projects'!D813","v":""},null,"","","","","","","","","","","",""]
[null,806,{"$f":"'Input| Projects'!C815","v":""},{"$f":"'Input| Projects'!D815","v":""},null,"","","","","","","","","","","",""]
[null,807,{"$f":"'Input| Projects'!C816","v":""},{"$f":"'Input| Projects'!D816","v":""},null,"","","","","","","","","","","",""]
[null,810,{"$f":"'Input| Projects'!C819","v":""},{"$f":"'Input| Projects'!D819","v":""},null,"","","","","","","","","","","",""]
[null,814,{"$f":"'Input| Projects'!C823","v":""},{"$f":"'Input| Projects'!D823","v":""},null,"","","","","","","","","","","",""]
[null,817,{"$f":"'Input| Projects'!C826","v":""},{"$f":"'Input| Projects'!D826","v":""},null,"","","","","","","","","","","",""]
[null,819,{"$f":"'Input| Projects'!C828","v":""},{"$f":"'Input| Projects'!D828","v":""},null,"","","","","","","","","","","",""]
[null,823,{"$f":"'Input| Projects'!C832","v":""},{"$f":"'Input| Projects'!D832","v":""},null,"","","","","","","","","","","",""]
[null,826,{"$f":"'Input| Projects'!C835","v":""},{"$f":"'Input| Projects'!D835","v":""},null,"","","","","","","","","","","",""]
[null,827,{"$f":"'Input| Projects'!C836","v":""},{"$f":"'Input| Projects'!D836","v":""},null,"","","","","","","","","","","",""]
[null,830,{"$f":"'Input| Projects'!C839","v":""},{"$f":"'Input| Projects'!D839","v":""},null,"","","","","","","","","","","",""]
[null,834,{"$f":"'Input| Projects'!C843","v":""},{"$f":"'Input| Projects'!D843","v":""},null,"","","","","","","","","","","",""]
[null,836,{"$f":"'Input| Projects'!C845","v":""},{"$f":"'Input| Projects'!D845","v":""},null,"","","","","","","","","","","",""]
[null,839,{"$f":"'Input| Projects'!C848","v":""},{"$f":"'Input| Projects'!D848","v":""},null,"","","","","","","","","","","",""]
[null,843,{"$f":"'Input| Projects'!C852","v":""},{"$f":"'Input| Projects'!D852","v":""},null,"","","","","","","","","","","",""]
[null,845,{"$f":"'Input| Projects'!C854","v":""},{"$f":"'Input| Projects'!D854","v":""},null,"","","","","","","","","","","",""]
[null,848,{"$f":"'Input| Projects'!C857","v":""},{"$f":"'Input| Projects'!D857","v":""},null,"","","","","","","","","","","",""]
[null,849,{"$f":"'Input| Projects'!C858","v":""},{"$f":"'Input| Projects'!D858","v":""},null,"","","","","","","","","","","",""]
[null,852,{"$f":"'Input| Projects'!C861","v":""},{"$f":"'Input| Projects'!D861","v":""},null,"","","","","","","","","","","",""]
[null,856,{"$f":"'Input| Projects'!C865","v":""},{"$f":"'Input| Projects'!D865","v":""},null,"","","","","","","","","","","",""]
[null,858,{"$f":"'Input| Projects'!C867","v":""},{"$f":"'Input| Projects'!D867","v":""},null,"","","","","","","","","","","",""]
[null,861,{"$f":"'Input| Projects'!C870","v":""},{"$f":"'Input| Projects'!D870","v":""},null,"","","","","","","","","","","",""]
[null,865,{"$f":"'Input| Projects'!C874","v":""},{"$f":"'Input| Projects'!D874","v":""},null,"","","","","","","","","","","",""]
[null,868,{"$f":"'Input| Projects'!C877","v":""},{"$f":"'Input| Projects'!D877","v":""},null,"","","","","","","","","","","",""]
[null,871,{"$f":"'Input| Projects'!C880","v":""},{"$f":"'Input| Projects'!D880","v":""},null,"","","","","","","","","","","",""]
[null,873,{"$f":"'Input| Projects'!C882","v":""},{"$f":"'Input| Projects'!D882","v":""},null,"","","","","","","","","","","",""]
[null,874,{"$f":"'Input| Projects'!C883","v":""},{"$f":"'Input| Projects'!D883","v":""},null,"","","","","","","","","","","",""]
[null,878,{"$f":"'Input| Projects'!C887","v":""},{"$f":"'Input| Projects'!D887","v":""},null,"","","","","","","","","","","",""]
[null,881,{"$f":"'Input| Projects'!C890","v":""},{"$f":"'Input| Projects'!D890","v":""},null,"","","","","","","","","","","",""]
[null,884,{"$f":"'Input| Projects'!C893","v":""},{"$f":"'Input| Projects'!D893","v":""},null,"","","","","","","","","","","",""]
[null,886,{"$f":"'Input| Projects'!C895","v":""},{"$f":"'Input| Projects'!D895","v":""},null,"","","","","","","","","","","",""]
[null,890,{"$f":"'Input| Projects'!C899","v":""},{"$f":"'Input| Projects'!D899","v":""},null,"","","","","","","","","","","",""]
[null,893,{"$f":"'Input| Projects'!C902","v":""},{"$f":"'Input| Projects'!D902","v":""},null,"","","","","","","","","","","",""]
[null,894,{"$f":"'Input| Projects'!C903","v":""},{"$f":"'Input| Projects'!D903","v":""},null,"","","","","","","","","","","",""]
[null,897,{"$f":"'Input| Projects'!C906","v":""},{"$f":"'Input| Projects'!D906","v":""},null,"","","","","","","","","","","",""]
[null,900,{"$f":"'Input| Projects'!C909","v":""},{"$f":"'Input| Projects'!D909","v":""},null,"","","","","","","","","","","",""]
[null,903,{"$f":"'Input| Projects'!C912","v":""},{"$f":"'Input| Projects'!D912","v":""},null,"","","","","","","","","","","",""]
[null,906,{"$f":"'Input| Projects'!C915","v":""},{"$f":"'Input| Projects'!D915","v":""},null,"","","","","","","","","","","",""]
[null,910,{"$f":"'Input| Projects'!C919","v":""},{"$f":"'Input| Projects'!D919","v":""},null,"","","","","","","","","","","",""]
[null,912,{"$f":"'Input| Projects'!C921","v":""},{"$f":"'Input| Projects'!D921","v":""},null,"","","","","","","","","","","",""]
[null,913,{"$f":"'Input| Projects'!C922","v":""},{"$f":"'Input| Projects'!D922","v":""},null,"","","","","","","","","","","",""]
[null,916,{"$f":"'Input| Projects'!C925","v":""},{"$f":"'Input| Projects'!D925","v":""},null,"","","","","","","","","","","",""]
[null,919,{"$f":"'Input| Projects'!C928","v":""},{"$f":"'Input| Projects'!D928","v":""},null,"","","","","","","","","","","",""]
[null,923,{"$f":"'Input| Projects'!C932","v":""},{"$f":"'Input| Projects'!D932","v":""},null,"","","","","","","","","","","",""]
[null,925,{"$f":"'Input| Projects'!C934","v":""},{"$f":"'Input| Projects'!D934","v":""},null,"","","","","","","","","","","",""]
[null,928,{"$f":"'Input| Projects'!C937","v":""},{"$f":"'Input| Projects'!D937","v":""},null,"","","","","","","","","","","",""]
[null,932,{"$f":"'Input| Projects'!C941","v":""},{"$f":"'Input| Projects'!D941","v":""},null,"","","","","","","","","","","",""]
[null,935,{"$f":"'Input| Projects'!C944","v":""},{"$f":"'Input| Projects'!D944","v":""},null,"","","","","","","","","","","",""]
[null,936,{"$f":"'Input| Projects'!C945","v":""},{"$f":"'Input| Projects'!D945","v":""},null,"","","","","","","","","","","",""]
[null,939,{"$f":"'Input| Projects'!C948","v":""},{"$f":"'Input| Projects'!D948","v":""},null,"","","","","","","","","","","",""]
[null,940,{"$f":"'Input| Projects'!C949","v":""},{"$f":"'Input| Projects'!D949","v":""},null,"","","","","","","","","","","",""]
[null,941,{"$f":"'Input| Projects'!C950","v":""},{"$f":"'Input| Projects'!D950","v":""},null,"","","","","","","","","","","",""]
[null,942,{"$f":"'Input| Projects'!C951","v":""},{"$f":"'Input| Projects'!D951","v":""},null,"","","","","","","","","","","",""]
[null,943,{"$f":"'Input| Projects'!C952","v":""},{"$f":"'Input| Projects'!D952","v":""},null,"","","","","","","","","","","",""]
[null,944,{"$f":"'Input| Projects'!C953","v":""},{"$f":"'Input| Projects'!D953","v":""},null,"","","","","","","","","","","",""]
[null,945,{"$f":"'Input| Projects'!C954","v":""},{"$f":"'Input| Projects'!D954","v":""},null,"","","","","","","","","","","",""]
[null,946,{"$f":"'Input| Projects'!C955","v":""},{"$f":"'Input| Projects'!D955","v":""},null,"","","","","","","","","","","",""]
[null,947,{"$f":"'Input| Projects'!C956","v":""},{"$f":"'Input| Projects'!D956","v":""},null,"","","","","","","","","","","",""]
[null,948,{"$f":"'Input| Projects'!C957","v":""},{"$f":"'Input| Projects'!D957","v":""},null,"","","","","","","","","","","",""]
[null,949,{"$f":"'Input| Projects'!C958","v":""},{"$f":"'Input| Projects'!D958","v":""},null,"","","","","","","","","","","",""]
[null,950,{"$f":"'Input| Projects'!C959","v":""},{"$f":"'Input| Projects'!D959","v":""},null,"","","","","","","","","","","",""]
[null,951,{"$f":"'Input| Projects'!C960","v":""},{"$f":"'Input| Projects'!D960","v":""},null,"","","","","","","","","","","",""]
[null,952,{"$f":"'Input| Projects'!C961","v":""},{"$f":"'Input| Projects'!D961","v":""},null,"","","","","","","","","","","",""]
[null,953,{"$f":"'Input| Projects'!C962","v":""},{"$f":"'Input| Projects'!D962","v":""},null,"","","","","","","","","","","",""]
[null,954,{"$f":"'Input| Projects'!C963","v":""},{"$f":"'Input| Projects'!D963","v":""},null,"","","","","","","","","","","",""]
[null,955,{"$f":"'Input| Projects'!C964","v":""},{"$f":"'Input| Projects'!D964","v":""},null,"","","","","","","","","","","",""]
[null,956,{"$f":"'Input| Projects'!C965","v":""},{"$f":"'Input| Projects'!D965","v":""},null,"","","","","","","","","","","",""]
[null,957,{"$f":"'Input| Projects'!C966","v":""},{"$f":"'Input| Projects'!D966","v":""},null,"","","","","","","","","","","",""]
[null,958,{"$f":"'Input| Projects'!C967","v":""},{"$f":"'Input| Projects'!D967","v":""},null,"","","","","","","","","","","",""]
[null,959,{"$f":"'Input| Projects'!C968","v":""},{"$f":"'Input| Projects'!D968","v":""},null,"","","","","","","","","","","",""]
[null,960,{"$f":"'Input| Projects'!C969","v":""},{"$f":"'Input| Projects'!D969","v":""},null,"","","","","","","","","","","",""]
[null,961,{"$f":"'Input| Projects'!C970","v":""},{"$f":"'Input| Projects'!D970","v":""},null,"","","","","","","","","","","",""]
[null,962,{"$f":"'Input| Projects'!C971","v":""},{"$f":"'Input| Projects'!D971","v":""},null,"","","","","","","","","","","",""]
[null,{"$f":"IFERROR(B971+1,\"\")","v":963},{"$f":"'Input| Projects'!C972","v":""},{"$f":"'Input| Projects'!D972","v":""},null,"","","","","","","","","","","",""]
[null,964,{"$f":"'Input| Projects'!C973","v":""},{"$f":"'Input| Projects'!D973","v":""},null,"","","","","","","","","","","",""]
[null,965,{"$f":"'Input| Projects'!C974","v":""},{"$f":"'Input| Projects'!D974","v":""},null,"","","","","","","","","","","",""]
[null,966,{"$f":"'Input| Projects'!C975","v":""},{"$f":"'Input| Projects'!D975","v":""},null,"","","","","","","","","","","",""]
[null,967,{"$f":"'Input| Projects'!C976","v":""},{"$f":"'Input| Projects'!D976","v":""},null,"","","","","","","","","","","",""]
[null,968,{"$f":"'Input| Projects'!C977","v":""},{"$f":"'Input| Projects'!D977","v":""},null,"","","","","","","","","","","",""]
[null,969,{"$f":"'Input| Projects'!C978","v":""},{"$f":"'Input| Projects'!D978","v":""},null,"","","","","","","","","","","",""]
[null,970,{"$f":"'Input| Projects'!C979","v":""},{"$f":"'Input| Projects'!D979","v":""},null,"","","","","","","","","","","",""]
[null,971,{"$f":"'Input| Projects'!C980","v":""},{"$f":"'Input| Projects'!D980","v":""},null,"","","","","","","","","","","",""]
[null,972,{"$f":"'Input| Projects'!C981","v":""},{"$f":"'Input| Projects'!D981","v":""},null,"","","","","","","","","","","",""]
[null,973,{"$f":"'Input| Projects'!C982","v":""},{"$f":"'Input| Projects'!D982","v":""},null,"","","","","","","","","","","",""]
[null,974,{"$f":"'Input| Projects'!C983","v":""},{"$f":"'Input| Projects'!D983","v":""},null,"","","","","","","","","","","",""]
[null,975,{"$f":"'Input| Projects'!C984","v":""},{"$f":"'Input| Projects'!D984","v":""},null,"","","","","","","","","","","",""]
[null,976,{"$f":"'Input| Projects'!C985","v":""},{"$f":"'Input| Projects'!D985","v":""},null,"","","","","","","","","","","",""]
[null,977,{"$f":"'Input| Projects'!C986","v":""},{"$f":"'Input| Projects'!D986","v":""},null,"","","","","","","","","","","",""]
[null,978,{"$f":"'Input| Projects'!C987","v":""},{"$f":"'Input| Projects'!D987","v":""},null,"","","","","","","","","","","",""]
[null,979,{"$f":"'Input| Projects'!C988","v":""},{"$f":"'Input| Projects'!D988","v":""},null,"","","","","","","","","","","",""]
[null,980,{"$f":"'Input| Projects'!C989","v":""},{"$f":"'Input| Projects'!D989","v":""},null,"","","","","","","","","","","",""]
[null,981,{"$f":"'Input| Projects'!C990","v":""},{"$f":"'Input| Projects'!D990","v":""},null,"","","","","","","","","","","",""]
[null,982,{"$f":"'Input| Projects'!C991","v":""},{"$f":"'Input| Projects'!D991","v":""},null,"","","","","","","","","","","",""]
[null,983,{"$f":"'Input| Projects'!C992","v":""},{"$f":"'Input| Projects'!D992","v":""},null,"","","","","","","","","","","",""]
[null,984,{"$f":"'Input| Projects'!C993","v":""},{"$f":"'Input| Projects'!D993","v":""},null,"","","","","","","","","","","",""]
[null,985,{"$f":"'Input| Projects'!C994","v":""},{"$f":"'Input| Projects'!D994","v":""},null,"","","","","","","","","","","",""]
[null,986,{"$f":"'Input| Projects'!C995","v":""},{"$f":"'Input| Projects'!D995","v":""},null,"","","","","","","","","","","",""]
[null,987,{"$f":"'Input| Projects'!C996","v":""},{"$f":"'Input| Projects'!D996","v":""},null,"","","","","","","","","","","",""]
[null,988,{"$f":"'Input| Projects'!C997","v":""},{"$f":"'Input| Projects'!D997","v":""},null,"","","","","","","","","","","",""]
[null,989,{"$f":"'Input| Projects'!C998","v":""},{"$f":"'Input| Projects'!D998","v":""},null,"","","","","","","","","","","",""]
[null,990,{"$f":"'Input| Projects'!C999","v":""},{"$f":"'Input| Projects'!D999","v":""},null,"","","","","","","","","","","",""]
[null,991,{"$f":"'Input| Projects'!C1000","v":""},{"$f":"'Input| Projects'!D1000","v":""},null,"","","","","","","","","","","",""]
[null,992,{"$f":"'Input| Projects'!C1001","v":""},{"$f":"'Input| Projects'!D1001","v":""},null,"","","","","","","","","","","",""]
[null,993,{"$f":"'Input| Projects'!C1002","v":""},{"$f":"'Input| Projects'!D1002","v":""},null,"","","","","","","","","","","",""]
[null,994,{"$f":"'Input| Projects'!C1003","v":""},{"$f":"'Input| Projects'!D1003","v":""},null,"","","","","","","","","","","",""]
[null,995,{"$f":"'Input| Projects'!C1004","v":""},{"$f":"'Input| Projects'!D1004","v":""},null,"","","","","","","","","","","",""]
[null,996,{"$f":"'Input| Projects'!C1005","v":""},{"$f":"'Input| Projects'!D1005","v":""},null,"","","","","","","","","","","",""]
[null,997,{"$f":"'Input| Projects'!C1006","v":""},{"$f":"'Input| Projects'!D1006","v":""},null,"","","","","","","","","","","",""]
[null,998,{"$f":"'Input| Projects'!C1007","v":""},{"$f":"'Input| Projects'!D1007","v":""},null,"","","","","","","","","","","",""]
[null,{"$f":"IFERROR(B1007+1,\"\")","v":999},{"$f":"'Input| Projects'!C1008","v":""},{"$f":"'Input| Projects'!D1008","v":""},null,"","","","","","","","","","","",""]
[null,1000,{"$f":"'Input| Projects'!C1009","v":""},{"$f":"'Input| Projects'!D1009","v":""},null,"","","","","","","","","","","",""]

{"sheet":"Input| Disposals","index":5,"n_rows":59,"n_cols":22,"rows_kept":59,"cut":false,"hidden":false,"merged":[[4,3,4,10],[4,14,4,21],[1,10,1,11]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},null,"Sheet Validation",null,{"$f":"'Model Validation'!$C$11","v":0},null,"Key:","Input","Formula - do not edit"]
[null,null,{"$f":"IFERROR(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),\"\")","v":"Input| Disposals"}]
[]
[null,null,null,{"$f":"IFERROR(LEFT('Input| Projects'!AR7,2)+1&\". Forecast asset disposals ($'000s \"&'Input| Escalations'!$D$9&\" \"&'Input| Escalations'!$E$9&\")\",\"\")","v":"22. Forecast asset disposals ($'000s 2022-23 December)"},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(D5,2)+1&\". Forecast asset disposals ($'000s \"&'Input| Escalations'!$K$14&\")\",\"\")","v":"23. Forecast asset disposals ($'000s June 2025)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(D58*'Input| Escalations'!$K$19-O58)<0.000001,0,1)","v":0},{"$f":"IF(ABS(E58*'Input| Escalations'!$K$19-P58)<0.000001,0,1)","v":0},{"$f":"IF(ABS(F58*'Input| Escalations'!$K$19-Q58)<0.000001,0,1)","v":0},{"$f":"IF(ABS(G58*'Input| Escalations'!$K$19-R58)<0.000001,0,1)","v":0},{"$f":"IF(ABS(H58*'Input| Escalations'!$K$19-S58)<0.000001,0,1)","v":0},{"$f":"IF(ABS(I58*'Input| Escalations'!$K$19-T58)<0.000001,0,1)","v":0},{"$f":"IF(ABS(J58*'Input| Escalations'!$K$19-U58)<0.000001,0,1)","v":0}]
[null,null,"PTRM asset class",{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Forecast period",null,"PTRM asset class","Sector",{"$f":"D7","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","Forecast period"]
[null,1,{"$f":"IFERROR(IF('Input| Setup'!E8=\"\",\"\",'Input| Setup'!E8),\"\")","v":"Trunk Wilton-Sydney"},0,0,0,0,0,0,0,{"$f":"IFERROR(IF(SUM(F8:J8)=0,\"\",SUM(F8:J8)),\"\")","v":""},null,{"$f":"C8","v":"Trunk Wilton-Sydney"},{"$f":"IFERROR(VLOOKUP(M8,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D8*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E8*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F8*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G8*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H8*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I8*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J8*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(IF(SUM(Q8:U8)=0,\"\",SUM(Q8:U8)),\"\")","v":""}]
[null,{"$f":"IFERROR(B8+1,\"\")","v":2},{"$f":"IFERROR(IF('Input| Setup'!E9=\"\",\"\",'Input| Setup'!E9),\"\")","v":"Trunk Sydney-Newcastle"},0,0,0,0,0,0,0,{"$f":"IFERROR(IF(SUM(F9:J9)=0,\"\",SUM(F9:J9)),\"\")","v":""},null,{"$f":"C9","v":"Trunk Sydney-Newcastle"},{"$f":"IFERROR(VLOOKUP(M9,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D9*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E9*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F9*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G9*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H9*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I9*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J9*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(IF(SUM(Q9:U9)=0,\"\",SUM(Q9:U9)),\"\")","v":""}]
[null,{"$f":"IFERROR(B9+1,\"\")","v":3},{"$f":"IFERROR(IF('Input| Setup'!E10=\"\",\"\",'Input| Setup'!E10),\"\")","v":"Trunk Wilton-Wollongong"},0,0,0,0,0,0,0,"",null,"Trunk Wilton-Wollongong",{"$f":"IFERROR(VLOOKUP(M10,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D10*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E10*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F10*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G10*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H10*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I10*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J10*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,4,{"$f":"IFERROR(IF('Input| Setup'!E11=\"\",\"\",'Input| Setup'!E11),\"\")","v":"Contract Meters"},0,0,0,0,0,0,0,"",null,"Contract Meters",{"$f":"IFERROR(VLOOKUP(M11,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D11*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E11*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F11*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G11*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H11*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I11*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J11*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,5,{"$f":"IFERROR(IF('Input| Setup'!E12=\"\",\"\",'Input| Setup'!E12),\"\")","v":"Fixed Plant - Distribution"},0,0,0,0,0,0,0,"",null,"Fixed Plant - Distribution",{"$f":"IFERROR(VLOOKUP(M12,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D12*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E12*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F12*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G12*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H12*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I12*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J12*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,6,{"$f":"IFERROR(IF('Input| Setup'!E13=\"\",\"\",'Input| Setup'!E13),\"\")","v":"HP Mains"},0,0,0,0,0,0,0,"",null,"HP Mains",{"$f":"IFERROR(VLOOKUP(M13,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D13*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E13*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F13*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G13*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H13*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I13*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J13*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,7,{"$f":"IFERROR(IF('Input| Setup'!E14=\"\",\"\",'Input| Setup'!E14),\"\")","v":"HP Services"},0,0,0,0,0,0,0,"",null,"HP Services",{"$f":"IFERROR(VLOOKUP(M14,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D14*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E14*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F14*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G14*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H14*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I14*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J14*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,8,{"$f":"IFERROR(IF('Input| Setup'!E15=\"\",\"\",'Input| Setup'!E15),\"\")","v":"MP Mains"},0,0,0,0,0,0,0,"",null,"MP Mains",{"$f":"IFERROR(VLOOKUP(M15,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D15*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E15*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F15*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G15*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H15*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I15*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J15*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,9,{"$f":"IFERROR(IF('Input| Setup'!E16=\"\",\"\",'Input| Setup'!E16),\"\")","v":"MP Services"},0,0,0,0,0,0,0,"",null,"MP Services",{"$f":"IFERROR(VLOOKUP(M16,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D16*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E16*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F16*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G16*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H16*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I16*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J16*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,10,{"$f":"IFERROR(IF('Input| Setup'!E17=\"\",\"\",'Input| Setup'!E17),\"\")","v":"Meter Reading Devices"},0,0,0,0,0,0,0,"",null,"Meter Reading Devices",{"$f":"IFERROR(VLOOKUP(M17,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D17*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E17*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F17*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G17*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H17*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I17*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J17*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,11,{"$f":"IFERROR(IF('Input| Setup'!E18=\"\",\"\",'Input| Setup'!E18),\"\")","v":"Country POTS"},0,0,0,0,0,0,0,"",null,"Country POTS",{"$f":"IFERROR(VLOOKUP(M18,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D18*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E18*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F18*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G18*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H18*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I18*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J18*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,12,{"$f":"IFERROR(IF('Input| Setup'!E19=\"\",\"\",'Input| Setup'!E19),\"\")","v":"Tariff Meters"},0,0,0,0,0,0,0,"",null,"Tariff Meters",{"$f":"IFERROR(VLOOKUP(M19,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D19*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E19*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F19*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G19*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H19*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I19*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J19*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,13,{"$f":"IFERROR(IF('Input| Setup'!E20=\"\",\"\",'Input| Setup'!E20),\"\")","v":"Computers - IT Infrastructure"},0,0,0,0,0,0,0,"",null,"Computers - IT Infrastructure",{"$f":"IFERROR(VLOOKUP(M20,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D20*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E20*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F20*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G20*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H20*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I20*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J20*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,14,{"$f":"IFERROR(IF('Input| Setup'!E21=\"\",\"\",'Input| Setup'!E21),\"\")","v":"Fixed Plant"},0,0,0,0,0,0,0,"",null,"Fixed Plant",{"$f":"IFERROR(VLOOKUP(M21,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D21*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E21*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F21*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G21*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H21*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I21*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J21*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,15,{"$f":"IFERROR(IF('Input| Setup'!E22=\"\",\"\",'Input| Setup'!E22),\"\")","v":"Furniture"},0,0,0,0,0,0,0,"",null,"Furniture",{"$f":"IFERROR(VLOOKUP(M22,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D22*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E22*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F22*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G22*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H22*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I22*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J22*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,16,{"$f":"IFERROR(IF('Input| Setup'!E23=\"\",\"\",'Input| Setup'!E23),\"\")","v":"Land"},0,0,0,0,0,0,0,"",null,"Land",{"$f":"IFERROR(VLOOKUP(M23,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D23*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E23*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F23*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G23*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H23*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I23*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J23*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,17,{"$f":"IFERROR(IF('Input| Setup'!E24=\"\",\"\",'Input| Setup'!E24),\"\")","v":"Low value assets"},0,0,0,0,0,0,0,"",null,"Low value assets",{"$f":"IFERROR(VLOOKUP(M24,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D24*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E24*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F24*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G24*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H24*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I24*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J24*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,18,{"$f":"IFERROR(IF('Input| Setup'!E25=\"\",\"\",'Input| Setup'!E25),\"\")","v":"Mobile Plant"},0,0,0,0,0,0,0,"",null,"Mobile Plant",{"$f":"IFERROR(VLOOKUP(M25,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D25*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E25*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F25*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G25*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H25*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I25*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J25*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,19,{"$f":"IFERROR(IF('Input| Setup'!E26=\"\",\"\",'Input| Setup'!E26),\"\")","v":"Vehicles"},201.63,245.44,193.375,236.66499999999999,570.505,695.24,639.86,2335.645,null,"Vehicles",{"$f":"IFERROR(VLOOKUP(M26,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D26*'Input| Escalations'!$K$19,\"\")","v":224.83229840551627},{"$f":"IFERROR(E26*'Input| Escalations'!$K$19,\"\")","v":273.68367465481282},{"$f":"IFERROR(F26*'Input| Escalations'!$K$19,\"\")","v":215.62736549207315},{"$f":"IFERROR(G26*'Input| Escalations'!$K$19,\"\")","v":263.89890344760954},{"$f":"IFERROR(H26*'Input| Escalations'!$K$19,\"\")","v":636.15508804165586},{"$f":"IFERROR(I26*'Input| Escalations'!$K$19,\"\")","v":775.24379875738305},{"$f":"IFERROR(J26*'Input| Escalations'!$K$19,\"\")","v":713.49102047192207},2604.4161762106437]
[null,20,{"$f":"IFERROR(IF('Input| Setup'!E27=\"\",\"\",'Input| Setup'!E27),\"\")","v":"Existing pigging and inspection costs"},0,0,0,0,0,0,0,"",null,"Existing pigging and inspection costs",{"$f":"IFERROR(VLOOKUP(M27,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D27*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E27*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F27*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G27*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H27*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I27*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J27*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,21,{"$f":"IFERROR(IF('Input| Setup'!E28=\"\",\"\",'Input| Setup'!E28),\"\")","v":"Leasehold Improvements (SL)"},0,0,0,0,0,0,0,"",null,"Leasehold Improvements (SL)",{"$f":"IFERROR(VLOOKUP(M28,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J28*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,22,{"$f":"IFERROR(IF('Input| Setup'!E29=\"\",\"\",'Input| Setup'!E29),\"\")","v":"Buildings (SL)"},0,0,0,0,0,0,0,"",null,"Buildings (SL)",{"$f":"IFERROR(VLOOKUP(M29,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D29*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E29*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F29*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G29*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H29*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I29*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J29*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,23,{"$f":"IFERROR(IF('Input| Setup'!E30=\"\",\"\",'Input| Setup'!E30),\"\")","v":"Software - Inhouse (SL)"},0,0,0,0,0,0,0,"",null,"Software - Inhouse (SL)",{"$f":"IFERROR(VLOOKUP(M30,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D30*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E30*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F30*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G30*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H30*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I30*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J30*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,24,{"$f":"IFERROR(IF('Input| Setup'!E31=\"\",\"\",'Input| Setup'!E31),\"\")","v":"Equity raising costs"},0,0,0,0,0,0,0,"",null,"Equity raising costs",{"$f":"IFERROR(VLOOKUP(M31,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":"Dx"},{"$f":"IFERROR(D31*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E31*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F31*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G31*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H31*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I31*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J31*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,25,{"$f":"IFERROR(IF('Input| Setup'!E32=\"\",\"\",'Input| Setup'!E32),\"\")","v":"[please select from list]"},0,0,0,0,0,0,0,"",null,"[please select from list]",{"$f":"IFERROR(VLOOKUP(M32,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":0},{"$f":"IFERROR(D32*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E32*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F32*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G32*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H32*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I32*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J32*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,26,{"$f":"IFERROR(IF('Input| Setup'!E33=\"\",\"\",'Input| Setup'!E33),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M33,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D33*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E33*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F33*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G33*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H33*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I33*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J33*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,27,{"$f":"IFERROR(IF('Input| Setup'!E34=\"\",\"\",'Input| Setup'!E34),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M34,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D34*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E34*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F34*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G34*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H34*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I34*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J34*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,28,{"$f":"IFERROR(IF('Input| Setup'!E35=\"\",\"\",'Input| Setup'!E35),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M35,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D35*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E35*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F35*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G35*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H35*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I35*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J35*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,29,{"$f":"IFERROR(IF('Input| Setup'!E36=\"\",\"\",'Input| Setup'!E36),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M36,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D36*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E36*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F36*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G36*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H36*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I36*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J36*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,30,{"$f":"IFERROR(IF('Input| Setup'!E37=\"\",\"\",'Input| Setup'!E37),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M37,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D37*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E37*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F37*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G37*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H37*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I37*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J37*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,31,{"$f":"IFERROR(IF('Input| Setup'!E38=\"\",\"\",'Input| Setup'!E38),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M38,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D38*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E38*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F38*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G38*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H38*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I38*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J38*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,32,{"$f":"IFERROR(IF('Input| Setup'!E39=\"\",\"\",'Input| Setup'!E39),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M39,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D39*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E39*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F39*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G39*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H39*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I39*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J39*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,33,{"$f":"IFERROR(IF('Input| Setup'!E40=\"\",\"\",'Input| Setup'!E40),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M40,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D40*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E40*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F40*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G40*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H40*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I40*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J40*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,34,{"$f":"IFERROR(IF('Input| Setup'!E41=\"\",\"\",'Input| Setup'!E41),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M41,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D41*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E41*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F41*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G41*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H41*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I41*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J41*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,35,{"$f":"IFERROR(IF('Input| Setup'!E42=\"\",\"\",'Input| Setup'!E42),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M42,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D42*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E42*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F42*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G42*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H42*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I42*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J42*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,36,{"$f":"IFERROR(IF('Input| Setup'!E43=\"\",\"\",'Input| Setup'!E43),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M43,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D43*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E43*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F43*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G43*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H43*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I43*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J43*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,37,{"$f":"IFERROR(IF('Input| Setup'!E44=\"\",\"\",'Input| Setup'!E44),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M44,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D44*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E44*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F44*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G44*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H44*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I44*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J44*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,38,{"$f":"IFERROR(IF('Input| Setup'!E45=\"\",\"\",'Input| Setup'!E45),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M45,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D45*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E45*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F45*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G45*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H45*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I45*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J45*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,39,{"$f":"IFERROR(IF('Input| Setup'!E46=\"\",\"\",'Input| Setup'!E46),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M46,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D46*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E46*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F46*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G46*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H46*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I46*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J46*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,40,{"$f":"IFERROR(IF('Input| Setup'!E47=\"\",\"\",'Input| Setup'!E47),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M47,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D47*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E47*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F47*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G47*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H47*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I47*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J47*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,41,{"$f":"IFERROR(IF('Input| Setup'!E48=\"\",\"\",'Input| Setup'!E48),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M48,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D48*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E48*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F48*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G48*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H48*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I48*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J48*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,42,{"$f":"IFERROR(IF('Input| Setup'!E49=\"\",\"\",'Input| Setup'!E49),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M49,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D49*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E49*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F49*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G49*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H49*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I49*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J49*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,43,{"$f":"IFERROR(IF('Input| Setup'!E50=\"\",\"\",'Input| Setup'!E50),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M50,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D50*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E50*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F50*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G50*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H50*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I50*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J50*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,44,{"$f":"IFERROR(IF('Input| Setup'!E51=\"\",\"\",'Input| Setup'!E51),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M51,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D51*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E51*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F51*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G51*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H51*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I51*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J51*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,45,{"$f":"IFERROR(IF('Input| Setup'!E52=\"\",\"\",'Input| Setup'!E52),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M52,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D52*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E52*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F52*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G52*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H52*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I52*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J52*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,46,{"$f":"IFERROR(IF('Input| Setup'!E53=\"\",\"\",'Input| Setup'!E53),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M53,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D53*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E53*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F53*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G53*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H53*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I53*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J53*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,47,{"$f":"IFERROR(IF('Input| Setup'!E54=\"\",\"\",'Input| Setup'!E54),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M54,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D54*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E54*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F54*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G54*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H54*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I54*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J54*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,48,{"$f":"IFERROR(IF('Input| Setup'!E55=\"\",\"\",'Input| Setup'!E55),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M55,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D55*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E55*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F55*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G55*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H55*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I55*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J55*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,49,{"$f":"IFERROR(IF('Input| Setup'!E56=\"\",\"\",'Input| Setup'!E56),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M56,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D56*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E56*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F56*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G56*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H56*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I56*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J56*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,50,{"$f":"IFERROR(IF('Input| Setup'!E57=\"\",\"\",'Input| Setup'!E57),\"\")","v":""},0,0,0,0,0,0,0,"",null,"",{"$f":"IFERROR(VLOOKUP(M57,'Input| Setup'!$E$8:$F$57,2,FALSE),\"\")","v":""},{"$f":"IFERROR(D57*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(E57*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(F57*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(G57*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(H57*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(I57*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR(J57*'Input| Escalations'!$K$19,\"\")","v":0},""]
[null,null,{"$f":"IFERROR(IF('Input| Setup'!E58=\"\",\"\",'Input| Setup'!E58),\"\")","v":""},{"$f":"IFERROR(SUM(D8:D57),\"\")","v":201.63},245.44,193.375,236.66499999999999,570.505,695.24,639.86,2335.645,null,null,null,{"$f":"IFERROR(SUM(O8:O57),\"\")","v":224.83229840551627},{"$f":"IFERROR(SUM(P8:P57),\"\")","v":273.68367465481282},{"$f":"IFERROR(SUM(Q8:Q57),\"\")","v":215.62736549207315},263.89890344760954,636.15508804165586,775.24379875738305,713.49102047192207,2604.4161762106437]
[null,null,{"$f":"IFERROR(IF('Input| Setup'!#REF!=\"\",\"\",'Input| Setup'!#REF!),\"\")","v":""}]

{"sheet":"Input| Type 2 capcons","index":6,"n_rows":42,"n_cols":21,"rows_kept":42,"cut":false,"hidden":false,"merged":[[6,1,9,1],[10,1,11,1],[12,2,12,9],[34,11,34,18],[12,11,12,18],[34,2,34,9],[1,8,1,9],[6,2,9,9],[10,2,11,9]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},"Sheet Validation",null,{"$f":"'Model Validation'!$C$12","v":0},null,"Key:","Input","Formula - do not edit"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255),\"\")","v":"Input| Type 2 capcons"}]
[]
[null,{"$f":"IFERROR(LEFT('Input| Disposals'!O5,2)+1&\". Forecast type 2 capital contributions ($'000s \"&'Input| Escalations'!$D$9&\" \"&'Input| Escalations'!$E$9&\")\",\"\")","v":"24. Forecast type 2 capital contributions ($'000s 2022-23 December)"}]
[]
[null,"Definition for type 1 capital contributions","Cash contributions received by a DNSP:\n-       with respect to standard control services, where tax payable on the capital contribution is recovered via the corporate income tax allowance used to derive the annual revenue requirement.\nFor clarity, type 1 capital contributions do not include PWC undergrounding capex (equity funded)."]
[]
[]
[]
[null,"Definition for type 2 capital contributions","Any form of capital contributions received by a DNSP (including gifted assets or cash contributions) that do not meet the definition of Type 1 capital contributions, or are PWC undergrounding capex (equity funded). "]
[]
[null,null,"Distribution Assets",null,null,null,null,null,null,null,null,"Transmission Assets"]
[null,"Forecast type 2 capcons by RIN category: ",{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Forecast period",null,{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Forecast period"]
[null,{"$f":"IFERROR(IF('Input| Setup'!B20=\"\",\"\",'Input| Setup'!B20),\"\")","v":"Connections"},0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(E15:I15),\"\")","v":0},null,null,0,0,0,0,0,null,{"$f":"IFERROR(SUM(N15:R15),\"\")","v":0}]
[null,{"$f":"IFERROR(IF('Input| Setup'!B21=\"\",\"\",'Input| Setup'!B21),\"\")","v":"Mains replacement"},null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(E16:I16),\"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(N16:R16),\"\")","v":0}]
[null,{"$f":"IFERROR(IF('Input| Setup'!B22=\"\",\"\",'Input| Setup'!B22),\"\")","v":"Mains augmentation"},null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(E17:I17),\"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(N17:R17),\"\")","v":0}]
[null,{"$f":"IFERROR(IF('Input| Setup'!B23=\"\",\"\",'Input| Setup'!B23),\"\")","v":"Telemetry"},null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(E18:I18),\"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(N18:R18),\"\")","v":0}]
[null,"Total type 2 capital contributions",{"$f":"SUM(C15:C18)","v":0},{"$f":"SUM(D15:D18)","v":0},{"$f":"SUM(E15:E18)","v":0},0,0,0,0,0,null,{"$f":"SUM(L15:L18)","v":0},{"$f":"SUM(M15:M18)","v":0},{"$f":"SUM(N15:N18)","v":0},0,0,0,0,0]
[]
[null,{"$f":"IFERROR(LEFT(B5,2)+1&\". Cost components of type 2 capital contributions\",\"\")","v":"25. Cost components of type 2 capital contributions"}]
[]
[null,null,{"$f":"IFERROR('Input| Escalations'!B27,\"\")","v":"Internal labour"},{"$f":"IFERROR('Input| Escalations'!B28,\"\")","v":"Contract labour"},{"$f":"IFERROR('Input| Escalations'!B29,\"\")","v":"Non-labour"},null,{"$f":"IF(G24=0,0,1)","v":0}]
[null,"Cost components as % of direct costs",0,0,1,null,{"$f":"IF(OR(C24<0,C24>1,D24<0,D24>1,E24<0,E24>1,SUM(C24:E24)<0,SUM(C24:E24)>1),1,0)","v":0}]
[]
[]
[null,{"$f":"IFERROR(LEFT(B21,2)+1&\". Real price escalators for type 2 capital contributions\",\"\")","v":"26. Real price escalators for type 2 capital contributions"}]
[]
[null," Real cost escalation - cumulative",{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"}]
[null,"Real Cost Escalation - Network overheads",{"$f":"$C$24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(C$29,'Input| Escalations'!$H$25:$N$25,0))+$D$24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(C$29,'Input| Escalations'!$H$25:$N$25,0))+$E$24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(C$29,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"$C$24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(D$29,'Input| Escalations'!$H$25:$N$25,0))+$D$24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(D$29,'Input| Escalations'!$H$25:$N$25,0))+$E$24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(D$29,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"$C$24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(E$29,'Input| Escalations'!$H$25:$N$25,0))+$D$24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(E$29,'Input| Escalations'!$H$25:$N$25,0))+$E$24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(E$29,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"$C$24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(F$29,'Input| Escalations'!$H$25:$N$25,0))+$D$24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(F$29,'Input| Escalations'!$H$25:$N$25,0))+$E$24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(F$29,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"$C$24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(G$29,'Input| Escalations'!$H$25:$N$25,0))+$D$24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(G$29,'Input| Escalations'!$H$25:$N$25,0))+$E$24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(G$29,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"$C$24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(H$29,'Input| Escalations'!$H$25:$N$25,0))+$D$24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(H$29,'Input| Escalations'!$H$25:$N$25,0))+$E$24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(H$29,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"$C$24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(I$29,'Input| Escalations'!$H$25:$N$25,0))+$D$24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(I$29,'Input| Escalations'!$H$25:$N$25,0))+$E$24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(I$29,'Input| Escalations'!$H$25:$N$25,0))+1","v":1}]
[]
[]
[null,{"$f":"IFERROR(LEFT(B27,2)+1&\". Forecast type 2 capital contributions, escalated ($'000s \"&'Input| Escalations'!$K$14&\")\",\"\")","v":"27. Forecast type 2 capital contributions, escalated ($'000s June 2025)"}]
[]
[null,null,"Distribution Assets",null,null,null,null,null,null,null,null,"Transmission Assets"]
[null,"Forecast type 2 capcons by RIN category: ",{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Forecast period",null,{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Forecast period"]
[null,{"$f":"IFERROR(B15,\"\")","v":"Connections"},{"$f":"C15*C$30*'Input| Escalations'!$K$19","v":0},{"$f":"D15*D$30*'Input| Escalations'!$K$19","v":0},{"$f":"E15*E$30*'Input| Escalations'!$K$19","v":0},{"$f":"F15*F$30*'Input| Escalations'!$K$19","v":0},{"$f":"G15*G$30*'Input| Escalations'!$K$19","v":0},{"$f":"H15*H$30*'Input| Escalations'!$K$19","v":0},{"$f":"I15*I$30*'Input| Escalations'!$K$19","v":0},{"$f":"IFERROR(SUM(E37:I37),\"\")","v":0},null,{"$f":"L15*C$30*'Input| Escalations'!$K$19","v":0},{"$f":"M15*D$30*'Input| Escalations'!$K$19","v":0},{"$f":"N15*E$30*'Input| Escalations'!$K$19","v":0},{"$f":"O15*F$30*'Input| Escalations'!$K$19","v":0},{"$f":"P15*G$30*'Input| Escalations'!$K$19","v":0},{"$f":"Q15*H$30*'Input| Escalations'!$K$19","v":0},{"$f":"R15*I$30*'Input| Escalations'!$K$19","v":0},{"$f":"IFERROR(SUM(N37:R37),\"\")","v":0}]
[null,{"$f":"IFERROR(B16,\"\")","v":"Mains replacement"},{"$f":"C16*C$30*'Input| Escalations'!$K$19","v":0},{"$f":"D16*D$30*'Input| Escalations'!$K$19","v":0},{"$f":"E16*E$30*'Input| Escalations'!$K$19","v":0},{"$f":"F16*F$30*'Input| Escalations'!$K$19","v":0},{"$f":"G16*G$30*'Input| Escalations'!$K$19","v":0},{"$f":"H16*H$30*'Input| Escalations'!$K$19","v":0},{"$f":"I16*I$30*'Input| Escalations'!$K$19","v":0},{"$f":"IFERROR(SUM(E38:I38),\"\")","v":0},null,{"$f":"L16*C$30*'Input| Escalations'!$K$19","v":0},{"$f":"M16*D$30*'Input| Escalations'!$K$19","v":0},{"$f":"N16*E$30*'Input| Escalations'!$K$19","v":0},{"$f":"O16*F$30*'Input| Escalations'!$K$19","v":0},{"$f":"P16*G$30*'Input| Escalations'!$K$19","v":0},{"$f":"Q16*H$30*'Input| Escalations'!$K$19","v":0},{"$f":"R16*I$30*'Input| Escalations'!$K$19","v":0},{"$f":"IFERROR(SUM(N38:R38),\"\")","v":0},null,{"$f":"SUM(S37:S40)","v":0}]
[null,{"$f":"IFERROR(B17,\"\")","v":"Mains augmentation"},{"$f":"C17*C$30*'Input| Escalations'!$K$19","v":0},{"$f":"D17*D$30*'Input| Escalations'!$K$19","v":0},{"$f":"E17*E$30*'Input| Escalations'!$K$19","v":0},{"$f":"F17*F$30*'Input| Escalations'!$K$19","v":0},{"$f":"G17*G$30*'Input| Escalations'!$K$19","v":0},{"$f":"H17*H$30*'Input| Escalations'!$K$19","v":0},{"$f":"I17*I$30*'Input| Escalations'!$K$19","v":0},{"$f":"IFERROR(SUM(E39:I39),\"\")","v":0},null,{"$f":"L17*C$30*'Input| Escalations'!$K$19","v":0},{"$f":"M17*D$30*'Input| Escalations'!$K$19","v":0},{"$f":"N17*E$30*'Input| Escalations'!$K$19","v":0},{"$f":"O17*F$30*'Input| Escalations'!$K$19","v":0},{"$f":"P17*G$30*'Input| Escalations'!$K$19","v":0},{"$f":"Q17*H$30*'Input| Escalations'!$K$19","v":0},{"$f":"R17*I$30*'Input| Escalations'!$K$19","v":0},{"$f":"IFERROR(SUM(N39:R39),\"\")","v":0}]
[null,{"$f":"IFERROR(B18,\"\")","v":"Telemetry"},{"$f":"C18*C$30*'Input| Escalations'!$K$19","v":0},{"$f":"D18*D$30*'Input| Escalations'!$K$19","v":0},{"$f":"E18*E$30*'Input| Escalations'!$K$19","v":0},{"$f":"F18*F$30*'Input| Escalations'!$K$19","v":0},{"$f":"G18*G$30*'Input| Escalations'!$K$19","v":0},{"$f":"H18*H$30*'Input| Escalations'!$K$19","v":0},{"$f":"I18*I$30*'Input| Escalations'!$K$19","v":0},{"$f":"IFERROR(SUM(E40:I40),\"\")","v":0},null,{"$f":"L18*C$30*'Input| Escalations'!$K$19","v":0},{"$f":"M18*D$30*'Input| Escalations'!$K$19","v":0},{"$f":"N18*E$30*'Input| Escalations'!$K$19","v":0},{"$f":"O18*F$30*'Input| Escalations'!$K$19","v":0},{"$f":"P18*G$30*'Input| Escalations'!$K$19","v":0},{"$f":"Q18*H$30*'Input| Escalations'!$K$19","v":0},{"$f":"R18*I$30*'Input| Escalations'!$K$19","v":0},{"$f":"IFERROR(SUM(N40:R40),\"\")","v":0}]
[null,{"$f":"IFERROR(B19,\"\")","v":"Total type 2 capital contributions"},{"$f":"C19*C$30*'Input| Escalations'!$K$19","v":0},{"$f":"D19*D$30*'Input| Escalations'!$K$19","v":0},{"$f":"E19*E$30*'Input| Escalations'!$K$19","v":0},{"$f":"F19*F$30*'Input| Escalations'!$K$19","v":0},{"$f":"G19*G$30*'Input| Escalations'!$K$19","v":0},{"$f":"H19*H$30*'Input| Escalations'!$K$19","v":0},{"$f":"I19*I$30*'Input| Escalations'!$K$19","v":0},{"$f":"SUM(J37:J40)","v":0},null,{"$f":"L19*C$30*'Input| Escalations'!$K$19","v":0},{"$f":"M19*D$30*'Input| Escalations'!$K$19","v":0},{"$f":"N19*E$30*'Input| Escalations'!$K$19","v":0},{"$f":"O19*F$30*'Input| Escalations'!$K$19","v":0},{"$f":"P19*G$30*'Input| Escalations'!$K$19","v":0},{"$f":"Q19*H$30*'Input| Escalations'!$K$19","v":0},{"$f":"R19*I$30*'Input| Escalations'!$K$19","v":0},{"$f":"SUM(S37:S40)","v":0}]
[null,null,{"$f":"IF(ABS(C19*'Input| Escalations'!$K$19*C30-C41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(D19*'Input| Escalations'!$K$19*D30-D41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(E19*'Input| Escalations'!$K$19*E30-E41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(F19*'Input| Escalations'!$K$19*F30-F41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(G19*'Input| Escalations'!$K$19*G30-G41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(H19*'Input| Escalations'!$K$19*H30-H41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(I19*'Input| Escalations'!$K$19*I30-I41)<0.000001,0,1)","v":0},null,null,{"$f":"IF(ABS(L19*'Input| Escalations'!$K$19*C30-L41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(M19*'Input| Escalations'!$K$19*D30-M41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(N19*'Input| Escalations'!$K$19*E30-N41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(O19*'Input| Escalations'!$K$19*F30-O41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(P19*'Input| Escalations'!$K$19*G30-P41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(Q19*'Input| Escalations'!$K$19*H30-Q41)<0.000001,0,1)","v":0},{"$f":"IF(ABS(R19*'Input| Escalations'!$K$19*I30-R41)<0.000001,0,1)","v":0}]

{"sheet":"Input| Expensing","index":7,"n_rows":57,"n_cols":31,"rows_kept":57,"cut":false,"hidden":false,"merged":[[1,9,1,11]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},null,"Sheet Validation",null,{"$f":"'Model Validation'!$C$13","v":0},null,"Key:","Input","Formula - do not edit"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255),\"\")","v":"Input| Expensing"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(J9>1,J9<0),1,IF(OR(I9>1,I9<0),1,IF(OR(H9>1,H9<0),1,IF(OR(G9>1,G9<0),1,IF(OR(F9>1,F9<0),1,IF(OR(E9>1,E9<0),1,IF(OR(D9>1,D9<0),1,\"\")))))))","v":""}]
[null,null,{"$f":"LEFT('Input| Type 2 capcons'!B33,2)+1&\". Immediate expensing (% to be immediately expensed)\"","v":"28. Immediate expensing (% to be immediately expensed)"},null,null,null,null,null,null,null,null,null,{"$f":"LEFT(C5,2)+1&\". Immediate expensing (% to be immediately expensed) - Distribution\"","v":"29. Immediate expensing (% to be immediately expensed) - Distribution"},null,null,null,null,null,null,null,null,null,{"$f":"LEFT(M5,2)+1&\". Immediate expensing (% to be immediately expensed) - Transmission\"","v":"30. Immediate expensing (% to be immediately expensed) - Transmission"}]
[null,null,null,"%","%","%","%","%","%","%",{"$f":"IF(SUM(K8:K57)=0,0,1)","v":0},null,null,"%","%","%","%","%","%","%",{"$f":"IF(SUM(U8:U57)=0,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AE8:AE57)=0,0,1)","v":0}]
[null,null,"PTRM asset class",{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},null,null,"PTRM asset class",{"$f":"D7","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,null,"PTRM asset class",{"$f":"N7","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,1,{"$f":"IFERROR(IF('Input| Setup'!E8=\"\",\"\",'Input| Setup'!E8),\"\")","v":"Trunk Wilton-Sydney"},0,0,0,0,0,0,0,{"$f":"IF(OR(J8>1,J8<0),1,IF(OR(I8>1,I8<0),1,IF(OR(H8>1,H8<0),1,IF(OR(G8>1,G8<0),1,IF(OR(F8>1,F8<0),1,IF(OR(E8>1,E8<0),1,IF(OR(D8>1,D8<0),1,\"\")))))))","v":""},null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F8))),\"\")","v":"Trunk Wilton-Sydney"},{"$f":"INDEX($D$8:$J$57,MATCH($M8,$C$8:$C$57,0),MATCH(N$7,$D$7:$J$7,0))","v":0},0,0,0,0,0,0,{"$f":"IF(OR(T8>1,S8>1,R8>1,Q8>1,P8>1,O8>1,N8>1),1,\"\")","v":""},null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F8))),\"\")","v":""},{"$f":"INDEX($D$8:$J$57,MATCH($W8,$C$8:$C$57,0),MATCH(X$7,$D$7:$J$7,0))","v":0},0,0,0,0,0,0,{"$f":"IF(OR(AD8>1,AC8>1,AB8>1,AA8>1,Z8>1,Y8>1,X8>1),1,\"\")","v":""}]
[null,{"$f":"IFERROR(B8+1,\"\")","v":2},{"$f":"IFERROR(IF('Input| Setup'!E9=\"\",\"\",'Input| Setup'!E9),\"\")","v":"Trunk Sydney-Newcastle"},0,0,0,0,0,0,0,{"$f":"IF(OR(J9>1,J9<0),1,IF(OR(I9>1,I9<0),1,IF(OR(H9>1,H9<0),1,IF(OR(G9>1,G9<0),1,IF(OR(F9>1,F9<0),1,IF(OR(E9>1,E9<0),1,IF(OR(D9>1,D9<0),1,\"\")))))))","v":""},null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F9))),\"\")","v":"Trunk Sydney-Newcastle"},0,0,0,0,0,0,0,{"$f":"IF(OR(T9>1,S9>1,R9>1,Q9>1,P9>1,O9>1,N9>1),1,\"\")","v":""},null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F9))),\"\")","v":""},0,0,0,0,0,0,0,{"$f":"IF(OR(AD9>1,AC9>1,AB9>1,AA9>1,Z9>1,Y9>1,X9>1),1,\"\")","v":""}]
[null,{"$f":"IFERROR(B9+1,\"\")","v":3},{"$f":"IFERROR(IF('Input| Setup'!E10=\"\",\"\",'Input| Setup'!E10),\"\")","v":"Trunk Wilton-Wollongong"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F10))),\"\")","v":"Trunk Wilton-Wollongong"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F10))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,4,{"$f":"IFERROR(IF('Input| Setup'!E11=\"\",\"\",'Input| Setup'!E11),\"\")","v":"Contract Meters"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F11))),\"\")","v":"Contract Meters"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F11))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,5,{"$f":"IFERROR(IF('Input| Setup'!E12=\"\",\"\",'Input| Setup'!E12),\"\")","v":"Fixed Plant - Distribution"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F12))),\"\")","v":"Fixed Plant - Distribution"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F12))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,6,{"$f":"IFERROR(IF('Input| Setup'!E13=\"\",\"\",'Input| Setup'!E13),\"\")","v":"HP Mains"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F13))),\"\")","v":"HP Mains"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F13))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,7,{"$f":"IFERROR(IF('Input| Setup'!E14=\"\",\"\",'Input| Setup'!E14),\"\")","v":"HP Services"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F14))),\"\")","v":"HP Services"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F14))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,8,{"$f":"IFERROR(IF('Input| Setup'!E15=\"\",\"\",'Input| Setup'!E15),\"\")","v":"MP Mains"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F15))),\"\")","v":"MP Mains"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F15))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,9,{"$f":"IFERROR(IF('Input| Setup'!E16=\"\",\"\",'Input| Setup'!E16),\"\")","v":"MP Services"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F16))),\"\")","v":"MP Services"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F16))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,10,{"$f":"IFERROR(IF('Input| Setup'!E17=\"\",\"\",'Input| Setup'!E17),\"\")","v":"Meter Reading Devices"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F17))),\"\")","v":"Meter Reading Devices"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F17))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,11,{"$f":"IFERROR(IF('Input| Setup'!E18=\"\",\"\",'Input| Setup'!E18),\"\")","v":"Country POTS"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F18))),\"\")","v":"Country POTS"},{"$f":"INDEX($D$8:$J$57,MATCH($M18,$C$8:$C$57,0),MATCH(N$7,$D$7:$J$7,0))","v":0},0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F18))),\"\")","v":""},{"$f":"INDEX($D$8:$J$57,MATCH($W18,$C$8:$C$57,0),MATCH(X$7,$D$7:$J$7,0))","v":0},0,0,0,0,0,0,""]
[null,12,{"$f":"IFERROR(IF('Input| Setup'!E19=\"\",\"\",'Input| Setup'!E19),\"\")","v":"Tariff Meters"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F19))),\"\")","v":"Tariff Meters"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F19))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,13,{"$f":"IFERROR(IF('Input| Setup'!E20=\"\",\"\",'Input| Setup'!E20),\"\")","v":"Computers - IT Infrastructure"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F20))),\"\")","v":"Computers - IT Infrastructure"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F20))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,14,{"$f":"IFERROR(IF('Input| Setup'!E21=\"\",\"\",'Input| Setup'!E21),\"\")","v":"Fixed Plant"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F21))),\"\")","v":"Fixed Plant"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F21))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,15,{"$f":"IFERROR(IF('Input| Setup'!E22=\"\",\"\",'Input| Setup'!E22),\"\")","v":"Furniture"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F22))),\"\")","v":"Furniture"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F22))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,16,{"$f":"IFERROR(IF('Input| Setup'!E23=\"\",\"\",'Input| Setup'!E23),\"\")","v":"Land"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F23))),\"\")","v":"Land"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F23))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,17,{"$f":"IFERROR(IF('Input| Setup'!E24=\"\",\"\",'Input| Setup'!E24),\"\")","v":"Low value assets"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F24))),\"\")","v":"Low value assets"},{"$f":"INDEX($D$8:$J$57,MATCH($M24,$C$8:$C$57,0),MATCH(N$7,$D$7:$J$7,0))","v":0},0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F24))),\"\")","v":""},{"$f":"INDEX($D$8:$J$57,MATCH($W24,$C$8:$C$57,0),MATCH(X$7,$D$7:$J$7,0))","v":0},0,0,0,0,0,0,""]
[null,18,{"$f":"IFERROR(IF('Input| Setup'!E25=\"\",\"\",'Input| Setup'!E25),\"\")","v":"Mobile Plant"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F25))),\"\")","v":"Mobile Plant"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F25))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,19,{"$f":"IFERROR(IF('Input| Setup'!E26=\"\",\"\",'Input| Setup'!E26),\"\")","v":"Vehicles"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F26))),\"\")","v":"Vehicles"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F26))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,20,{"$f":"IFERROR(IF('Input| Setup'!E27=\"\",\"\",'Input| Setup'!E27),\"\")","v":"Existing pigging and inspection costs"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F27))),\"\")","v":"Existing pigging and inspection costs"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F27))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,21,{"$f":"IFERROR(IF('Input| Setup'!E28=\"\",\"\",'Input| Setup'!E28),\"\")","v":"Leasehold Improvements (SL)"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F28))),\"\")","v":"Leasehold Improvements (SL)"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F28))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,22,{"$f":"IFERROR(IF('Input| Setup'!E29=\"\",\"\",'Input| Setup'!E29),\"\")","v":"Buildings (SL)"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F29))),\"\")","v":"Buildings (SL)"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F29))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,23,{"$f":"IFERROR(IF('Input| Setup'!E30=\"\",\"\",'Input| Setup'!E30),\"\")","v":"Software - Inhouse (SL)"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F30))),\"\")","v":"Software - Inhouse (SL)"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F30))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,24,{"$f":"IFERROR(IF('Input| Setup'!E31=\"\",\"\",'Input| Setup'!E31),\"\")","v":"Equity raising costs"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F31))),\"\")","v":"Equity raising costs"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F31))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,25,{"$f":"IFERROR(IF('Input| Setup'!E32=\"\",\"\",'Input| Setup'!E32),\"\")","v":"[please select from list]"},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F32))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F32))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,26,{"$f":"IFERROR(IF('Input| Setup'!E33=\"\",\"\",'Input| Setup'!E33),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F33))),\"\")","v":""},0,0,0,0,0,0,0,{"$f":"IF(OR(T33>1,S33>1,R33>1,Q33>1,P33>1,O33>1,N33>1),1,\"\")","v":""},null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F33))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,27,{"$f":"IFERROR(IF('Input| Setup'!E34=\"\",\"\",'Input| Setup'!E34),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F34))),\"\")","v":""},{"$f":"INDEX($D$8:$J$57,MATCH($M34,$C$8:$C$57,0),MATCH(N$7,$D$7:$J$7,0))","v":0},0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F34))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,28,{"$f":"IFERROR(IF('Input| Setup'!E35=\"\",\"\",'Input| Setup'!E35),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F35))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F35))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,29,{"$f":"IFERROR(IF('Input| Setup'!E36=\"\",\"\",'Input| Setup'!E36),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F36))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F36))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,30,{"$f":"IFERROR(IF('Input| Setup'!E37=\"\",\"\",'Input| Setup'!E37),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F37))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F37))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,31,{"$f":"IFERROR(IF('Input| Setup'!E38=\"\",\"\",'Input| Setup'!E38),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F38))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F38))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,32,{"$f":"IFERROR(IF('Input| Setup'!E39=\"\",\"\",'Input| Setup'!E39),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F39))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F39))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,33,{"$f":"IFERROR(IF('Input| Setup'!E40=\"\",\"\",'Input| Setup'!E40),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F40))),\"\")","v":""},{"$f":"INDEX($D$8:$J$57,MATCH($M40,$C$8:$C$57,0),MATCH(N$7,$D$7:$J$7,0))","v":0},{"$f":"INDEX($D$8:$J$57,MATCH($M40,$C$8:$C$57,0),MATCH(O$7,$D$7:$J$7,0))","v":0},{"$f":"INDEX($D$8:$J$57,MATCH($M40,$C$8:$C$57,0),MATCH(P$7,$D$7:$J$7,0))","v":0},{"$f":"INDEX($D$8:$J$57,MATCH($M40,$C$8:$C$57,0),MATCH(Q$7,$D$7:$J$7,0))","v":0},0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F40))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,34,{"$f":"IFERROR(IF('Input| Setup'!E41=\"\",\"\",'Input| Setup'!E41),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F41))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F41))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,35,{"$f":"IFERROR(IF('Input| Setup'!E42=\"\",\"\",'Input| Setup'!E42),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F42))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F42))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,36,{"$f":"IFERROR(IF('Input| Setup'!E43=\"\",\"\",'Input| Setup'!E43),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F43))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F43))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,37,{"$f":"IFERROR(IF('Input| Setup'!E44=\"\",\"\",'Input| Setup'!E44),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F44))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F44))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,38,{"$f":"IFERROR(IF('Input| Setup'!E45=\"\",\"\",'Input| Setup'!E45),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F45))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F45))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,39,{"$f":"IFERROR(IF('Input| Setup'!E46=\"\",\"\",'Input| Setup'!E46),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F46))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F46))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,40,{"$f":"IFERROR(IF('Input| Setup'!E47=\"\",\"\",'Input| Setup'!E47),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F47))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F47))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,41,{"$f":"IFERROR(IF('Input| Setup'!E48=\"\",\"\",'Input| Setup'!E48),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F48))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F48))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,42,{"$f":"IFERROR(IF('Input| Setup'!E49=\"\",\"\",'Input| Setup'!E49),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F49))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F49))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,43,{"$f":"IFERROR(IF('Input| Setup'!E50=\"\",\"\",'Input| Setup'!E50),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F50))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F50))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,44,{"$f":"IFERROR(IF('Input| Setup'!E51=\"\",\"\",'Input| Setup'!E51),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F51))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F51))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,45,{"$f":"IFERROR(IF('Input| Setup'!E52=\"\",\"\",'Input| Setup'!E52),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F52))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F52))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,46,{"$f":"IFERROR(IF('Input| Setup'!E53=\"\",\"\",'Input| Setup'!E53),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F53))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F53))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,47,{"$f":"IFERROR(IF('Input| Setup'!E54=\"\",\"\",'Input| Setup'!E54),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F54))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F54))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,48,{"$f":"IFERROR(IF('Input| Setup'!E55=\"\",\"\",'Input| Setup'!E55),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F55))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F55))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,49,{"$f":"IFERROR(IF('Input| Setup'!E56=\"\",\"\",'Input| Setup'!E56),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F56))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F56))),\"\")","v":""},0,0,0,0,0,0,0,""]
[null,50,{"$f":"IFERROR(IF('Input| Setup'!E57=\"\",\"\",'Input| Setup'!E57),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Dx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F57))),\"\")","v":""},0,0,0,0,0,0,0,"",null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"Tx\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F57))),\"\")","v":""},0,0,0,0,0,0,0,""]

{"sheet":"Input| Historical Capex","index":8,"n_rows":161,"n_cols":13,"rows_kept":161,"cut":false,"hidden":false,"merged":[[1,8,1,9]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},"Sheet Validation",null,{"$f":"'Model Validation'!$C$14","v":0},null,"Key:","Input","Formula - do not edit"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255),\"\")","v":"Input| Historical Capex"}]
[]
[null,"Historical Gross Capex - by RAB asset class ($m Nominal)"]
[]
[null,"PTRM Asset Class","Source","Unit","Basis","Timing",null,{"$f":"(LEFT(I7,4)-1)&\"-\"&RIGHT(I7,2)-1","v":"2019-20"},{"$f":"+TRANSPOSE('Input| Setup'!$B$8:$B$12)","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25"]
[]
[null,{"$f":"+'Input| Setup'!$E$8","v":"Trunk Wilton-Sydney"},"JGN","$millions","Nominal","mid-year",null,9.7892199999999718E-3,0,0,0.69425502000000006]
[null,{"$f":"+'Input| Setup'!$E$9","v":"Trunk Sydney-Newcastle"},"JGN","$millions","Nominal","mid-year",null,1.7201822300000009,1.2226190000000001E-2,9.2649840000000011E-2,0.50864162000000002]
[null,{"$f":"+'Input| Setup'!$E$10","v":"Trunk Wilton-Wollongong"},"JGN","$millions","Nominal","mid-year",null,0.36378884,0,0,2.1676400000000002E-2]
[null,{"$f":"+'Input| Setup'!$E$11","v":"Contract Meters"},"JGN","$millions","Nominal","mid-year",null,1.0783292300000002,0.98740391000000038,1.0748286999999996,0.72405459000000005]
[null,{"$f":"+'Input| Setup'!$E$12","v":"Fixed Plant - Distribution"},"JGN","$millions","Nominal","mid-year",null,10.500073305951302,7.5918485700000016,5.3338355899999996,1.4571314500000001]
[null,{"$f":"+'Input| Setup'!$E$13","v":"HP Mains"},"JGN","$millions","Nominal","mid-year",null,6.8070047000000002,7.8832854699999997,13.947120247343999,26.837313560000002]
[null,{"$f":"+'Input| Setup'!$E$14","v":"HP Services"},"JGN","$millions","Nominal","mid-year",null,1.5179993399999994,2.1652187399999998,1.1467694200000009,0.70300237999999993]
[null,{"$f":"+'Input| Setup'!$E$15","v":"MP Mains"},"JGN","$millions","Nominal","mid-year",null,23.001321665033402,28.719861929999997,35.399755859999999,25.58070682]
[null,{"$f":"+'Input| Setup'!$E$16","v":"MP Services"},"JGN","$millions","Nominal","mid-year",null,57.277249536879999,59.705104689999999,49.527814670000005,59.37048054000001]
[null,{"$f":"+'Input| Setup'!$E$17","v":"Meter Reading Devices"},"JGN","$millions","Nominal","mid-year",null,3.66300436,2.3597900300000001,1.3926114399999994,2.4523870100000003]
[null,{"$f":"+'Input| Setup'!$E$18","v":"Country POTS"},"JGN","$millions","Nominal","mid-year",null,0.20682633999999997,1.381048E-2,0.15449232999999998,0.35513612999999994]
[null,{"$f":"+'Input| Setup'!$E$19","v":"Tariff Meters"},"JGN","$millions","Nominal","mid-year",null,35.022203692135356,28.160535070000016,21.227897690000006,25.480152989999997]
[null,{"$f":"+'Input| Setup'!$E$20","v":"Computers - IT Infrastructure"},"JGN","$millions","Nominal","mid-year",null,2.7111317599999998,1.3285808199999998,1.4937930400000001,2.9189244699999999]
[null,{"$f":"+'Input| Setup'!$E$21","v":"Fixed Plant"},"JGN","$millions","Nominal","mid-year",null,0.12188519000000002,0.25640404000000006,0.40570216000000003,0.70141975000000001]
[null,{"$f":"+'Input| Setup'!$E$22","v":"Furniture"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$23","v":"Land"},"JGN","$millions","Nominal","mid-year",null,0,0.14089057000000002,0,0]
[null,{"$f":"+'Input| Setup'!$E$24","v":"Low value assets"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$25","v":"Mobile Plant"},"JGN","$millions","Nominal","mid-year",null,1.03976245,1.40165363,1.2208178200000002,4.7123100600000001]
[null,{"$f":"+'Input| Setup'!$E$26","v":"Vehicles"},"JGN","$millions","Nominal","mid-year",null,0.44519533999999999,4.3979311699999997,2.6441461299999998,4.0035670100000011]
[null,{"$f":"+'Input| Setup'!$E$27","v":"Existing pigging and inspection costs"},"JGN","$millions","Nominal","mid-year",null,0,1.1999999908582782E-7,0,1.3642420526593924E-18]
[null,{"$f":"+'Input| Setup'!$E$28","v":"Leasehold Improvements (SL)"},"JGN","$millions","Nominal","mid-year",null,0.63337208,0.24739335000000001,0.45043687999999998,2.4912330700000003]
[null,{"$f":"+'Input| Setup'!$E$29","v":"Buildings (SL)"},"JGN","$millions","Nominal","mid-year",null,2.7487020000000004E-2,4.881663E-2,0.15961406,0.59617270999999994]
[null,{"$f":"+'Input| Setup'!$E$30","v":"Software - Inhouse (SL)"},"JGN","$millions","Nominal","mid-year",null,9.9819474100000019,15.198529710000001,9.5775840799999994,13.993261050000003]
[null,{"$f":"+'Input| Setup'!$E$31","v":"Equity raising costs"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[]
[null,"Total","Calculated","$millions","Nominal","mid-year",null,{"$f":"SUM(H9:H32)","v":156.12855371000006},{"$f":"SUM(I9:I32)","v":160.61928512000006},{"$f":"SUM(J9:J32)","v":145.24986995734403},{"$f":"SUM(K9:K32)","v":173.60182663000001}]
[]
[null,"Historical capital contributions - by RAB asset class ($m Nominal)"]
[]
[null,"PTRM Asset Class","Source","Unit","Basis","Timing",null,{"$f":"(LEFT(I38,4)-1)&\"-\"&RIGHT(I38,2)-1","v":"2019-20"},{"$f":"+TRANSPOSE('Input| Setup'!$B$8:$B$12)","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25"]
[]
[null,{"$f":"+'Input| Setup'!$E$8","v":"Trunk Wilton-Sydney"},"JGN",{"$f":"D9","v":"$millions"},"Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$9","v":"Trunk Sydney-Newcastle"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$10","v":"Trunk Wilton-Wollongong"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$11","v":"Contract Meters"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$12","v":"Fixed Plant - Distribution"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$13","v":"HP Mains"},"JGN","$millions","Nominal","mid-year",null,0.48551636999999997,0.625,0,19.449975309999999]
[null,{"$f":"+'Input| Setup'!$E$14","v":"HP Services"},"JGN","$millions","Nominal","mid-year",null,1.1730528199999999,0.17616361999999999,0.22133538,1.1380909999999999E-2]
[null,{"$f":"+'Input| Setup'!$E$15","v":"MP Mains"},"JGN","$millions","Nominal","mid-year",null,0.3650413400000001,0.84920814999999994,2.8403901499999993,3.8912000000003728E-2]
[null,{"$f":"+'Input| Setup'!$E$16","v":"MP Services"},"JGN","$millions","Nominal","mid-year",null,1.6486902200000002,3.3773229800000002,2.0836769800000003,3.7244201899999996]
[null,{"$f":"+'Input| Setup'!$E$17","v":"Meter Reading Devices"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$18","v":"Country POTS"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$19","v":"Tariff Meters"},"JGN","$millions","Nominal","mid-year",null,1.1757660000000003E-2,2.7922399999999997E-3,1.3449789999999998E-2,5.2263400000000003E-3]
[null,{"$f":"+'Input| Setup'!$E$20","v":"Computers - IT Infrastructure"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$21","v":"Fixed Plant"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$22","v":"Furniture"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$23","v":"Land"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$24","v":"Low value assets"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$25","v":"Mobile Plant"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$26","v":"Vehicles"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$27","v":"Existing pigging and inspection costs"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$28","v":"Leasehold Improvements (SL)"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$29","v":"Buildings (SL)"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$30","v":"Software - Inhouse (SL)"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$31","v":"Equity raising costs"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[]
[null,"Total","Calculated","$millions","Nominal","mid-year",null,{"$f":"SUM(H40:H63)","v":3.6840584100000004},{"$f":"SUM(I40:I63)","v":5.03048699},{"$f":"SUM(J40:J63)","v":5.1588523000000004},{"$f":"SUM(K40:K63)","v":23.229914750000002}]
[]
[null,"Historical asset disposals - by RAB asset class ($m Nominal)"]
[]
[null,"PTRM Asset Class","Source","Unit","Basis","Timing",null,{"$f":"(LEFT(I69,4)-1)&\"-\"&RIGHT(I69,2)-1","v":"2019-20"},{"$f":"+TRANSPOSE('Input| Setup'!$B$8:$B$10)","v":"2020-21"},"2021-22","2022-23"]
[]
[null,{"$f":"+'Input| Setup'!$E$8","v":"Trunk Wilton-Sydney"},"JGN",{"$f":"D9","v":"$millions"},"Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$9","v":"Trunk Sydney-Newcastle"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$10","v":"Trunk Wilton-Wollongong"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$11","v":"Contract Meters"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$12","v":"Fixed Plant - Distribution"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$13","v":"HP Mains"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$14","v":"HP Services"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$15","v":"MP Mains"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$16","v":"MP Services"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$17","v":"Meter Reading Devices"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$18","v":"Country POTS"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$19","v":"Tariff Meters"},"JGN","$millions","Nominal","mid-year",null,1.4888014500000002,1.0470999999999999,0.49000555000000001,0.60690345999999995]
[null,{"$f":"+'Input| Setup'!$E$20","v":"Computers - IT Infrastructure"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$21","v":"Fixed Plant"},"JGN","$millions","Nominal","mid-year",null,0,0,2.4627619999999999E-2,4.0258000000000004E-3]
[null,{"$f":"+'Input| Setup'!$E$22","v":"Furniture"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$23","v":"Land"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$24","v":"Low value assets"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$25","v":"Mobile Plant"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$26","v":"Vehicles"},"JGN","$millions","Nominal","mid-year",null,0.30380071999999997,0.75764119000000008,1.3369498199999998,0.90142118999999998]
[null,{"$f":"+'Input| Setup'!$E$27","v":"Existing pigging and inspection costs"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$28","v":"Leasehold Improvements (SL)"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$29","v":"Buildings (SL)"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$30","v":"Software - Inhouse (SL)"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$31","v":"Equity raising costs"},"JGN","$millions","Nominal","mid-year",null,0,0,0,0]
[]
[null,"Total","Calculated","$millions","Nominal","mid-year",null,{"$f":"SUM(H71:H94)","v":1.7926021700000001},{"$f":"SUM(I71:I94)","v":1.8047411900000001},{"$f":"SUM(J71:J94)","v":1.8515829899999998},{"$f":"SUM(K71:K94)","v":1.51235045}]
[]
[null,"Historical immediately expensed capex - by RAB asset class ($m Nominal)"]
[]
[null,"PTRM Asset Class","Source","Unit","Basis","Timing",null,{"$f":"(LEFT(I100,4)-1)&\"-\"&RIGHT(I100,2)-1","v":"2019-20"},{"$f":"+TRANSPOSE('Input| Setup'!$B$8:$B$10)","v":"2020-21"},"2021-22","2022-23"]
[]
[null,{"$f":"+'Input| Setup'!$E$8","v":"Trunk Wilton-Sydney"},"JGN",{"$f":"D9","v":"$millions"},"Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$9","v":"Trunk Sydney-Newcastle"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$10","v":"Trunk Wilton-Wollongong"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$11","v":"Contract Meters"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$12","v":"Fixed Plant - Distribution"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$13","v":"HP Mains"},"JGN","$millions","Nominal","mid-year",null,null,0,0.27576691999999997,16.563308989999999]
[null,{"$f":"+'Input| Setup'!$E$14","v":"HP Services"},"JGN","$millions","Nominal","mid-year",null,null,0.42873215457545194,2.7920374654245483,0.69944217000000064]
[null,{"$f":"+'Input| Setup'!$E$15","v":"MP Mains"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0.22178109999999776]
[null,{"$f":"+'Input| Setup'!$E$16","v":"MP Services"},"JGN","$millions","Nominal","mid-year",null,null,23.877726085470957,37.78155071452904,47.778883140000048]
[null,{"$f":"+'Input| Setup'!$E$17","v":"Meter Reading Devices"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$18","v":"Country POTS"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$19","v":"Tariff Meters"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$20","v":"Computers - IT Infrastructure"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0.24920015999999998]
[null,{"$f":"+'Input| Setup'!$E$21","v":"Fixed Plant"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$22","v":"Furniture"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$23","v":"Land"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$24","v":"Low value assets"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$25","v":"Mobile Plant"},"JGN","$millions","Nominal","mid-year",null,null,0,0.24954947999999999,3.9537536900000001]
[null,{"$f":"+'Input| Setup'!$E$26","v":"Vehicles"},"JGN","$millions","Nominal","mid-year",null,null,0,0.36547959999999996,2.234893899999999]
[null,{"$f":"+'Input| Setup'!$E$27","v":"Existing pigging and inspection costs"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$28","v":"Leasehold Improvements (SL)"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[null,{"$f":"+'Input| Setup'!$E$29","v":"Buildings (SL)"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0.12422357000000001]
[null,{"$f":"+'Input| Setup'!$E$30","v":"Software - Inhouse (SL)"},"JGN","$millions","Nominal","mid-year",null,null,1.7981633499535852,0,0]
[null,{"$f":"+'Input| Setup'!$E$31","v":"Equity raising costs"},"JGN","$millions","Nominal","mid-year",null,null,0,0,0]
[]
[null,"Total","Calculated","$millions","Nominal","mid-year",null,null,{"$f":"SUM(I102:I125)","v":26.104621589999997},{"$f":"SUM(J102:J125)","v":41.464384179953591},{"$f":"SUM(K102:K125)","v":71.825486720000043}]
[]
[null,"Historical capex - by AER reset RIN categories (level one)"]
[]
[null,"Summary - by AER reset RIN categories (level one)","Source","Unit","Basis","Timing",null,{"$f":"(LEFT(I131,4)-1)&\"-\"&RIGHT(I131,2)-1","v":"2019-20"},{"$f":"+TRANSPOSE('Input| Setup'!$B$8:$B$10)","v":"2020-21"},"2021-22","2022-23"]
[]
[null,"Connections","JGN","$millions","Nominal","mid-year",null,81.602114625784949,91.065688969999954,88.186192340000019,86.437949899999992]
[null,"Mains replacement","JGN",{"$f":"+D133","v":"$millions"},"Nominal","mid-year",null,6.5730536800000001,5.4582991000000014,6.7228300200000009,8.5561381499999989]
[null,"Mains augmentation","JGN",{"$f":"+D134","v":"$millions"},"Nominal","mid-year",null,1.2217337900000007,0.5751990399999819,3.6520936173440148,1.2354145700000048]
[null,"Telemetry","JGN","$millions","Nominal","mid-year",null,0.12188519,0.24254281,0.40570216000000003,0.70141975000000001]
[null,"Meter replacement","JGN","$millions","Nominal","mid-year",null,18.45318823826376,16.932379980000007,14.063317639999999,20.217292199999999]
[null,"ICT","JGN","$millions","Nominal","mid-year",null,12.693079169999997,16.284706640000003,11.071377559999998,16.912185520000005]
[null,"Capitalised network overheads","JGN","$millions","Nominal","mid-year",null,2.5300567700000025,3.2106102500000007,4.2365768100000016,4.3697607700000027]
[null,"Capitalised corporate overheads","JGN","$millions","Nominal","mid-year",null,15.725395180000003,8.0669717399999978,0,-4.2632564145606012E-20]
[null,"Other capex","JGN","$millions","Nominal","mid-year",null,17.208047065951309,18.782886470000054,16.911779810000006,35.171665769999976]
[]
[null,"Total","Calculated","$millions","Nominal","mid-year",null,{"$f":"SUM(H133:H141)","v":156.12855371000003},{"$f":"SUM(I133:I141)","v":160.61928499999999},{"$f":"SUM(J133:J141)","v":145.24986995734403},{"$f":"SUM(K133:K141)","v":173.60182662999998}]
[]
[null,"SaaS Costs Capitalised under the old IFRS treatment"]
[]
[null,"Item","Source","Unit","Basis","Timing",null,null,{"$f":"+TRANSPOSE('Input| Setup'!$B$8:$B$12)","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25"]
[]
[null,"The following reconciliation is to show that the Nominal mid additions to the RAB and the Nominal mid reductions in the Opex model are the same."]
[]
[null,"Index: Real 2025 end to Nominal mid","Input|Escalations","Factor","n/a","n/a",null,null,null,null,null,{"$f":"+'Input| Escalations'!H$18","v":1.0527006422539291},{"$f":"+'Input| Escalations'!I$18","v":1.0158740079360236}]
[null,"Old IFRS costs included in Software (in House)","Calc|Project Costs","$thousands","Real 2025","end-year",null,null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$L$10:$L$1009,\"SaaS\")","v":2480.1033133819074},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$L$10:$L$1009,\"SaaS\")","v":2469.9281970239431}]
[null,"Old IFRS costs included in Software (in House)","Calculated","$thousands","Nominal","mid-year",null,null,null,null,null,{"$f":"+L152/L151","v":2355.9435739221908},{"$f":"+M152/M151","v":2431.3331945977802}]
[null,"Increase in historical Capex vs RIN (Software)","RIN","$thousands","Nominal","mid-year",null,null,null,5882.5162000000182,1761.703]
[null,"Total increase to RAB for old IFRS costs treated as Capex",null,"$thousands","Nominal","mid-year",null,null,{"$f":"SUM(I153:I154)","v":0},{"$f":"SUM(J153:J154)","v":5882.5162000000182},{"$f":"SUM(K153:K154)","v":1761.703},{"$f":"SUM(L153:L154)","v":2355.9435739221908},{"$f":"SUM(M153:M154)","v":2431.3331945977802}]
[]
[null,"Old IFRS costs removed from Opex model","Opex model","$thousands","Real 2025","end-year",null,null,null,null,null,null,{"$f":"+'[3]Input|Reported opex'!$N$63*10^3","v":2468.7311063408547}]
[null,"Index: Nominal mid to Real 2025 end (opex model)","Opex model","Factor","n/a","n/a",null,null,null,null,null,{"$f":"+'[3]Input|Rate of change'!N$31","v":1.0478734241309873},{"$f":"+'[3]Input|Rate of change'!O$31","v":1.0153817016275208}]
[null,"Old IFRS costs removed from Opex model","Opex model","$thousands","Nominal","mid-year",null,null,{"$f":"+'[3]Input|Reported opex'!J$41*10^3","v":0},{"$f":"+'[3]Input|Reported opex'!K$41*10^3","v":5882.5159999999996},{"$f":"+'[3]Input|Reported opex'!L$41*10^3","v":1761.7033200000001},{"$f":"+'[3]Input|Reported opex'!M$41*10^3","v":2355.944},{"$f":"+M157/M158","v":2431.3330665539956}]
[null,"Difference between costs added to Capex model and costs removed from Opex model","Opex model","$thousands","Nominal","mid-year",null,null,{"$f":"+ROUND(I155-I159,3)","v":0},{"$f":"+ROUND(J155-J159,3)","v":0},{"$f":"+ROUND(K155-K159,3)","v":0},{"$f":"+ROUND(L155-L159,3)","v":0},{"$f":"+ROUND(M155-M159,3)","v":0}]
[{"$f":"+IF(SUM(I161:M161)=0,0,1)","v":0},"Integrity check","Calculated","Check","n/a","n/a",null,null,{"$f":"+IF(I160=0,0,1)","v":0},{"$f":"+IF(J160=0,0,1)","v":0},{"$f":"+IF(K160=0,0,1)","v":0},{"$f":"+IF(L160=0,0,1)","v":0},{"$f":"+IF(M160=0,0,1)","v":0}]

{"sheet":"Input| Overheads","index":9,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[[41,2,41,4],[1,8,1,9]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},"Sheet Validation",{"$f":"'Model Validation'!$C$15","v":0},null,"Key:","Input","Input - optional","Formula - do not edit"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255),\"\")","v":"Input| Overheads"}]
[]
[null,{"$f":"LEFT('Input| Expensing'!W5,2)+1&\". Forecast capitalised overheads for current period\"","v":"31. Forecast capitalised overheads for current period"},{"$f":"\"Note: enter only forecast costs. If \"&C7&\" overheads are historical actual expenditure, enter them in table \"&LEFT(B21,2)&\" and leave cells in this table blank.\"","v":"Note: enter only forecast costs. If 2023-24 overheads are historical actual expenditure, enter them in table 33 and leave cells in this table blank."}]
[]
[null,{"$f":"\"Unescalated capitalised overheads ($'000 \"&'Input| Escalations'!E9&\" \"&'Input| Escalations'!D9&\")\"","v":"Unescalated capitalised overheads ($'000 December 2022-23)"},{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"}]
[null,"Capitalised overheads - network"]
[null,"Capitalised overheads - corporate"]
[null,"Total forecast capitalised overheads",{"$f":"IF(AND(C8=\"\",C9=\"\"),\"\",C8+C9)","v":""},{"$f":"IF(AND(D8=\"\",D9=\"\"),\"\",D8+D9)","v":""}]
[]
[]
[null,{"$f":"LEFT(B5,2)+1&\". Forecast capitalised overheads for forecast period - alternative method\"","v":"32. Forecast capitalised overheads for forecast period - alternative method"},"NOTE: only fill in this table if you wish to substitute forecast capitalised overheads using an alternative method"]
[]
[null,{"$f":"\"Unescalated capitalised overheads ($'000 \"&'Input| Escalations'!E9&\" \"&'Input| Escalations'!D9&\")\"","v":"Unescalated capitalised overheads ($'000 December 2022-23)"},null,null,{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Total"]
[null,"Capitalised overheads - network",null,null,null,null,null,null,null,{"$f":"IF(SUM(E16:I16)>0,SUM(E16:I16),\"\")","v":""}]
[null,"Capitalised overheads - corporate",null,null,null,null,null,null,null,{"$f":"IF(SUM(E17:I17)>0,SUM(E17:I17),\"\")","v":""}]
[null,"Total forecast capitalised overheads",null,null,{"$f":"IF((E16+E17)>0,E16+E17,\"\")","v":""},{"$f":"IF((F16+F17)>0,F16+F17,\"\")","v":""},{"$f":"IF((G16+G17)>0,G16+G17,\"\")","v":""},{"$f":"IF((H16+H17)>0,H16+H17,\"\")","v":""},{"$f":"IF((I16+I17)>0,I16+I17,\"\")","v":""},{"$f":"IF(SUM(E18:I18)>0,SUM(E18:I18),\"\")","v":""}]
[]
[]
[null,{"$f":"LEFT(B13,2)+1&\". Historical expenditure (nominal)\"","v":"33. Historical expenditure (nominal)"},"NOTE: please only include historical actual expenditure only"]
[]
[null,"Capitalised overheads, nominal ($'000)",{"$f":"IFERROR('Input| Escalations'!E14,\"\")","v":"2020-21"},{"$f":"IFERROR('Input| Escalations'!F14,\"\")","v":"2021-22"},{"$f":"IFERROR('Input| Escalations'!G14,\"\")","v":"2022-23"},{"$f":"IFERROR('Input| Escalations'!H14,\"\")","v":"2023-24"}]
[null,"Capitalised overheads - network",3210.6102500000002,4236.5768099999996,4369.7607699999999]
[null,"Capitalised overheads - corporate",8066.97174,0,0,null,"JGN began expensing all Corporate Overheads from 1 Jan 2021."]
[null,null,null,null,null,null,"In 2020-21, the $8M represents our capitalised overheads from 1 Jul 2020 to 31 Dec 2020."]
[]
[null,"Total costs that attract overheads, nominal ($'000)",{"$f":"IFERROR(C23,\"\")","v":"2020-21"},{"$f":"IFERROR(D23,\"\")","v":"2021-22"},{"$f":"IFERROR(E23,\"\")","v":"2022-23"},{"$f":"IFERROR(F23,\"\")","v":"2023-24"}]
[null,{"$f":"\"Total Capex - all costs that attract network OHs\"","v":"Total Capex - all costs that attract network OHs"},126592.02586000002,125082.78472734394,139815.84639000002]
[null,{"$f":"\"Total Capex - all costs that attract corporate OHs\"","v":"Total Capex - all costs that attract corporate OHs"}]
[]
[]
[null,{"$f":"LEFT(B21,2)+1&\". Forecast cost components of capitalised overheads\"","v":"34. Forecast cost components of capitalised overheads"}]
[]
[null,null,{"$f":"IFERROR('Input| Escalations'!B27,\"\")","v":"Internal labour"},{"$f":"IFERROR('Input| Escalations'!B28,\"\")","v":"Contract labour"},{"$f":"IFERROR('Input| Escalations'!B29,\"\")","v":"Non-labour"},null,{"$f":"IF(SUM(G36:G37)=0,0,1)","v":0}]
[null,"Real cost escalation split - Network",1,null,null,null,{"$f":"IF(OR(C36<0,C36>1,D36<0,D36>1,E36<0,E36>1,SUM(C36:E36)<0,SUM(C36:E36)>1),1,0)","v":0}]
[null,"Real cost escalation split - Corporate",null,null,null,null,{"$f":"IF(OR(C37<0,C37>1,D37<0,D37>1,E37<0,E37>1,SUM(C37:E37)<0,SUM(C37:E37)>1),1,0)","v":0}]
[]
[]
[null,{"$f":"LEFT(B33,2)+1&\". Select an overheads allocation method\"","v":"35. Select an overheads allocation method"}]
[]
[null,"Driver by which capitalised overheads are allocated to capex programs","Direct costs",null,null,null,{"$f":"IF(SUM('Input| Projects'!AF5,'Input| Projects'!AG5)=0,0,1)","v":0}]
[]
[null,null,{"$f":"IF(C42=\"DNSP defined\",\"Instructions for 'DNSP defined' allocation method: For each program attracting capitalised overheads, please enter the amount of\",\"\")","v":""}]
[null,null,{"$f":"IF(C42=\"DNSP defined\",\"capitalised overheads as a proportion of total capitalised overheads in columns AI and AP in the 'Input| Projects' tab, for each of network overheads and\",\"\")","v":""}]
[null,null,{"$f":"IF(C42=\"DNSP defined\",\"corporate overheads. The sum total for all programs must equal 100%; if it does not, a red light will appear in cell G42 above.\",\"\")","v":""}]

{"sheet":"Calc| Overheads Allocation","index":10,"n_rows":63,"n_cols":11,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"Index!B2","v":"AER Capex Forecast Model"},null,"Sheet Validation",{"$f":"'Model Validation'!$C$16","v":0},null,"Key:","Formula - do not edit"]
[null,{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255)","v":"Calc| Overheads Allocation"}]
[]
[null,{"$f":"LEFT('Input| Overheads'!B40,2)+1&\". Overheads rate to be applied to forecast escalated direct costs (%)\"","v":"36. Overheads rate to be applied to forecast escalated direct costs (%)"}]
[]
[null,null,{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"}]
[null,"Overheads Rate - Network",{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",C$61/C$27,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",C$61/C$32)),\"\")","v":3.1322946199098978E-2},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",D$61/D$27,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",D$61/D$32)),\"\")","v":3.1668050253953979E-2},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",E$61/E$27,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",E$61/E$32)),\"\")","v":3.2114704021691205E-2},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",F$61/F$27,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",F$61/F$32)),\"\")","v":3.2428786930848254E-2},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",G$61/G$27,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",G$61/G$32)),\"\")","v":3.2724555806544396E-2},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",H$61/H$27,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",H$61/H$32)),\"\")","v":3.3073364577131767E-2},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",I$61/I$27,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",I$61/I$32)),\"\")","v":3.3452612440488402E-2}]
[null,"Overheads Rate - Corporate",{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",C$62/C$28,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",C$62/C$33)),\"\")","v":""},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",D$62/D$28,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",D$62/D$33)),\"\")","v":""},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",E$62/E$28,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",E$62/E$33)),\"\")","v":""},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",F$62/F$28,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",F$62/F$33)),\"\")","v":""},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",G$62/G$28,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",G$62/G$33)),\"\")","v":""},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",H$62/H$28,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",H$62/H$33)),\"\")","v":""},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",I$62/I$28,IF('Input| Overheads'!$C$42=\"DNSP defined\",\"DNSP def.\",I$62/I$33)),\"\")","v":""}]
[]
[]
[null,"Calculations: historical expenditure"]
[]
[null,{"$f":"LEFT(B5,2)+1&\". Capitalised overheads ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\"","v":"37. Capitalised overheads ($'000s June 2025)"},{"$f":"'Input| Overheads'!C23","v":"2020-21"},{"$f":"'Input| Overheads'!D23","v":"2021-22"},{"$f":"'Input| Overheads'!E23","v":"2022-23"},{"$f":"'Input| Overheads'!F23","v":"2023-24"},"Average"]
[null,"Capitalised network overheads",{"$f":"'Input| Overheads'!C24*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(C14,'Input| Escalations'!$D$14:$J$14,0))","v":3864.1906069103607},{"$f":"'Input| Overheads'!D24*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(D14,'Input| Escalations'!$D$14:$J$14,0))","v":4990.668242822082},{"$f":"'Input| Overheads'!E24*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(E14,'Input| Escalations'!$D$14:$J$14,0))","v":4872.6050558020061},{"$f":"IF('Input| Overheads'!F24=\"\",\"\",'Input| Overheads'!F24*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(F$14,'Input| Escalations'!$D$14:$J$14,0)))","v":""},{"$f":"IF('Input| Overheads'!F24>1,AVERAGE(C15:F15),AVERAGE(C15:E15))","v":4575.8213018448159}]
[null,"Capitalised corporate overheads",{"$f":"'Input| Overheads'!C25*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(C14,'Input| Escalations'!$D$14:$J$14,0))","v":9709.1562029116812},{"$f":"'Input| Overheads'!D25*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(D14,'Input| Escalations'!$D$14:$J$14,0))","v":0},{"$f":"'Input| Overheads'!E25*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(E14,'Input| Escalations'!$D$14:$J$14,0))","v":0},{"$f":"IF('Input| Overheads'!F25=\"\",\"\",'Input| Overheads'!F25*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(F$14,'Input| Escalations'!$D$14:$J$14,0)))","v":""},{"$f":"IF('Input| Overheads'!F25>1,AVERAGE(C16:F16),AVERAGE(C16:E16))","v":3236.3854009705606}]
[]
[]
[null,{"$f":"LEFT(B14,2)+1&\". Total costs that attract capitalised overheads ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\"","v":"38. Total costs that attract capitalised overheads ($'000s June 2025)"},{"$f":"'Input| Overheads'!C23","v":"2020-21"},{"$f":"'Input| Overheads'!D23","v":"2021-22"},{"$f":"'Input| Overheads'!E23","v":"2022-23"},{"$f":"'Input| Overheads'!F23","v":"2023-24"},"Average"]
[null,{"$f":"\"Total Capex - all costs that attract network OHs\"","v":"Total Capex - all costs that attract network OHs"},{"$f":"'Input| Overheads'!C29*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(C14,'Input| Escalations'!$D$14:$J$14,0))","v":152362.2237354925},{"$f":"'Input| Overheads'!D29*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(D14,'Input| Escalations'!$D$14:$J$14,0))","v":147346.95237651229},{"$f":"'Input| Overheads'!E29*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(E14,'Input| Escalations'!$D$14:$J$14,0))","v":155904.96502195264},{"$f":"IF('Input| Overheads'!F29=\"\",\"\",'Input| Overheads'!F29*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(F$19,'Input| Escalations'!$D$14:$J$14,0)))","v":""},{"$f":"IF('Input| Overheads'!F29>1,AVERAGE(C20:F20),AVERAGE(C20:E20))","v":151871.3803779858}]
[null,{"$f":"\"Total Capex - all costs that attract corporate OHs\"","v":"Total Capex - all costs that attract corporate OHs"},{"$f":"'Input| Overheads'!C30*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(C14,'Input| Escalations'!$D$14:$J$14,0))","v":0},{"$f":"'Input| Overheads'!D30*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(D14,'Input| Escalations'!$D$14:$J$14,0))","v":0},{"$f":"'Input| Overheads'!E30*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(E14,'Input| Escalations'!$D$14:$J$14,0))","v":0},{"$f":"IF('Input| Overheads'!F30=\"\",\"\",'Input| Overheads'!F30*INDEX('Input| Escalations'!$D$18:$J$18,MATCH(F$19,'Input| Escalations'!$D$14:$J$14,0)))","v":""},{"$f":"IF('Input| Overheads'!F30>1,AVERAGE(C21:F21),AVERAGE(C21:E21))","v":0}]
[]
[]
[null,"Calculations: forecast expenditure"]
[]
[null,{"$f":"LEFT(B19,2)+1&\". Escalated costs that attract overheads ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\"","v":"39. Escalated costs that attract overheads ($'000s June 2025)"},{"$f":"C$7","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","Forecast period avg"]
[null,"Total Capex - all costs that attracts network OHs",{"$f":"SUMIF('Input| Projects'!$AC$10:$AC$1009,\"Yes\",'Calc| Project Costs'!V$10:V$1009)","v":135814.69885056512},{"$f":"SUMIF('Input| Projects'!$AC$10:$AC$1009,\"Yes\",'Calc| Project Costs'!W$10:W$1009)","v":164775.6380391618},{"$f":"SUMIF('Input| Projects'!$AC$10:$AC$1009,\"Yes\",'Calc| Project Costs'!X$10:X$1009)","v":169597.82687361102},{"$f":"SUMIF('Input| Projects'!$AC$10:$AC$1009,\"Yes\",'Calc| Project Costs'!Y$10:Y$1009)","v":184735.84475420686},{"$f":"SUMIF('Input| Projects'!$AC$10:$AC$1009,\"Yes\",'Calc| Project Costs'!Z$10:Z$1009)","v":157132.01554306588},{"$f":"SUMIF('Input| Projects'!$AC$10:$AC$1009,\"Yes\",'Calc| Project Costs'!AA$10:AA$1009)","v":117401.24017007949},{"$f":"SUMIF('Input| Projects'!$AC$10:$AC$1009,\"Yes\",'Calc| Project Costs'!AB$10:AB$1009)","v":97627.982385658717},{"$f":"AVERAGE(E27:I27)","v":145298.9819453244}]
[null,"Total Capex - all costs that attracts corporate OHs",{"$f":"SUMIF('Input| Projects'!$AD$10:$AD$1009,\"Yes\",'Calc| Project Costs'!V$10:V$1009)","v":0},{"$f":"SUMIF('Input| Projects'!$AD$10:$AD$1009,\"Yes\",'Calc| Project Costs'!W$10:W$1009)","v":0},{"$f":"SUMIF('Input| Projects'!$AD$10:$AD$1009,\"Yes\",'Calc| Project Costs'!X$10:X$1009)","v":0},{"$f":"SUMIF('Input| Projects'!$AD$10:$AD$1009,\"Yes\",'Calc| Project Costs'!Y$10:Y$1009)","v":0},{"$f":"SUMIF('Input| Projects'!$AD$10:$AD$1009,\"Yes\",'Calc| Project Costs'!Z$10:Z$1009)","v":0},{"$f":"SUMIF('Input| Projects'!$AD$10:$AD$1009,\"Yes\",'Calc| Project Costs'!AA$10:AA$1009)","v":0},{"$f":"SUMIF('Input| Projects'!$AD$10:$AD$1009,\"Yes\",'Calc| Project Costs'!AB$10:AB$1009)","v":0},{"$f":"AVERAGE(E28:I28)","v":0}]
[]
[]
[null,{"$f":"LEFT(B26,2)+1&\". Escalated capitalised internal labour costs that attract overheads ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\"","v":"40. Escalated capitalised internal labour costs that attract overheads ($'000s June 2025)"},{"$f":"C$7","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"Total Capex - all costs that attracts network OHs",{"$f":"SUMPRODUCT(--('Input| Projects'!$AC$10:$AC$1009=\"Yes\"),'Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$Y$10:$Y$1009)","v":77182.897807070782},{"$f":"SUMPRODUCT(--('Input| Projects'!$AC$10:$AC$1009=\"Yes\"),'Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$Y$10:$Y$1009)","v":81397.13614745946},{"$f":"SUMPRODUCT(--('Input| Projects'!$AC$10:$AC$1009=\"Yes\"),'Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$Y$10:$Y$1009)","v":69830.975133037005},{"$f":"SUMPRODUCT(--('Input| Projects'!$AC$10:$AC$1009=\"Yes\"),'Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$Y$10:$Y$1009)","v":68383.502817223285},{"$f":"SUMPRODUCT(--('Input| Projects'!$AC$10:$AC$1009=\"Yes\"),'Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$Y$10:$Y$1009)","v":66125.415608739931},{"$f":"SUMPRODUCT(--('Input| Projects'!$AC$10:$AC$1009=\"Yes\"),'Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$Y$10:$Y$1009)","v":62300.214827167176},{"$f":"SUMPRODUCT(--('Input| Projects'!$AC$10:$AC$1009=\"Yes\"),'Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$Y$10:$Y$1009)","v":53941.579973365158}]
[null,"Total Capex - all costs that attracts corporate OHs",{"$f":"SUMPRODUCT(--('Input| Projects'!$AD$10:$AD$1009=\"Yes\"),'Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$Y$10:$Y$1009)","v":0},{"$f":"SUMPRODUCT(--('Input| Projects'!$AD$10:$AD$1009=\"Yes\"),'Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$Y$10:$Y$1009)","v":0},{"$f":"SUMPRODUCT(--('Input| Projects'!$AD$10:$AD$1009=\"Yes\"),'Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$Y$10:$Y$1009)","v":0},{"$f":"SUMPRODUCT(--('Input| Projects'!$AD$10:$AD$1009=\"Yes\"),'Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$Y$10:$Y$1009)","v":0},{"$f":"SUMPRODUCT(--('Input| Projects'!$AD$10:$AD$1009=\"Yes\"),'Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$Y$10:$Y$1009)","v":0},{"$f":"SUMPRODUCT(--('Input| Projects'!$AD$10:$AD$1009=\"Yes\"),'Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$Y$10:$Y$1009)","v":0},{"$f":"SUMPRODUCT(--('Input| Projects'!$AD$10:$AD$1009=\"Yes\"),'Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$Y$10:$Y$1009)","v":0}]
[]
[null,{"$f":"LEFT(B31,2)+1&\". Change in costs attracting capitalised overheads\"","v":"41. Change in costs attracting capitalised overheads"},"Current period","Forecast period","Change"]
[null,null,{"$f":"\"($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\"","v":"($'000s June 2025)"},{"$f":"C36","v":"($'000s June 2025)"},"%"]
[null,{"$f":"\"Direct costs that attract network OHs (annual average)\"","v":"Direct costs that attract network OHs (annual average)"},{"$f":"G20","v":151871.3803779858},{"$f":"J27","v":145298.9819453244},{"$f":"IF(C37=0,0,(D37-C37)/C37)","v":-4.3276082803117059E-2}]
[null,{"$f":"\"Direct costs that attract corporate OHs (annual average)\"","v":"Direct costs that attract corporate OHs (annual average)"},{"$f":"G21","v":0},{"$f":"J28","v":0},{"$f":"IF(C38=0,0,(D38-C38)/C38)","v":0}]
[]
[]
[null,{"$f":"LEFT(B35,2)+1&\". Unescalated capitalised overheads \"&C36","v":"42. Unescalated capitalised overheads ($'000s June 2025)"},"Annualised","Total period","Overhead rate (%)"]
[null,null,{"$f":"C36","v":"($'000s June 2025)"},{"$f":"D36","v":"($'000s June 2025)"},{"$f":"E36","v":"%"}]
[null,"Capitalised overheads - network",{"$f":"G15*(1+(E37/4))","v":4526.3153964570902},{"$f":"5*C43","v":22631.576982285449},{"$f":"IF(J27=0,0,C43/J27)","v":3.1151735104106442E-2}]
[null,"Capitalised overheads - corporate",{"$f":"G16*(1+(E38/4))","v":3236.3854009705606},{"$f":"5*C44","v":16181.927004852803},{"$f":"IF(J28=0,0,C44/J28)","v":0}]
[]
[]
[null,{"$f":"LEFT(B41,2)+1&\". Annual unescalated capitalised overheads \"&C36","v":"43. Annual unescalated capitalised overheads ($'000s June 2025)"},{"$f":"C$7","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","Forecast period",{"$f":"SUM(K48:K50)","v":0}]
[null,"Capitalised overheads - network",{"$f":"IF('Input| Overheads'!C16=\"\",$E$43*C27,'Input| Overheads'!C16*'Input| Escalations'!$K$19)","v":4230.8635218367945},{"$f":"IF('Input| Overheads'!D16=\"\",$E$43*D27,'Input| Overheads'!D16*'Input| Escalations'!$K$19)","v":5133.0470278060939},{"$f":"IF('Input| Overheads'!E16=\"\",$E$43*E27,'Input| Overheads'!E16*'Input| Escalations'!$K$19)","v":5283.2665769988353},{"$f":"IF('Input| Overheads'!F16=\"\",$E$43*F27,'Input| Overheads'!F16*'Input| Escalations'!$K$19)","v":5754.8421000163835},{"$f":"IF('Input| Overheads'!G16=\"\",$E$43*G27,'Input| Overheads'!G16*'Input| Escalations'!$K$19)","v":4894.9349245719241},{"$f":"IF('Input| Overheads'!H16=\"\",$E$43*H27,'Input| Overheads'!H16*'Input| Escalations'!$K$19)","v":3657.2523346718967},{"$f":"IF('Input| Overheads'!I16=\"\",$E$43*I27,'Input| Overheads'!I16*'Input| Escalations'!$K$19)","v":3041.28104602641},{"$f":"SUM(E48:I48)","v":22631.576982285449},{"$f":"IF(J48/'Input| Escalations'!$K$19='Input| Overheads'!J16,\"\",IF('Input| Overheads'!J16=\"\",\"\",1))","v":""}]
[null,"Capitalised overheads - corporate",{"$f":"IF('Input| Overheads'!C9=\"\",'Input| Overheads'!F25*(1+(INDEX('Input| Escalations'!$D$35:$N$35,MATCH(C$47,'Input| Escalations'!$D$25:$N$25,0)))),'Input| Overheads'!C9*(1+(INDEX('Input| Escalations'!$D$35:$N$35,MATCH(C$47,'Input| Escalations'!$D$25:$N$25,0)))))","v":0},{"$f":"'Input| Overheads'!D9*'Input| Escalations'!$K$19","v":0},{"$f":"IF('Input| Overheads'!E17=\"\",$E$44*E28,'Input| Overheads'!E17*'Input| Escalations'!$K$19)","v":0},{"$f":"IF('Input| Overheads'!F17=\"\",$E$44*F28,'Input| Overheads'!F17*'Input| Escalations'!$K$19)","v":0},{"$f":"IF('Input| Overheads'!G17=\"\",$E$44*G28,'Input| Overheads'!G17*'Input| Escalations'!$K$19)","v":0},{"$f":"IF('Input| Overheads'!H17=\"\",$E$44*H28,'Input| Overheads'!H17*'Input| Escalations'!$K$19)","v":0},{"$f":"IF('Input| Overheads'!I17=\"\",$E$44*I28,'Input| Overheads'!I17*'Input| Escalations'!$K$19)","v":0},{"$f":"SUM(E49:I49)","v":0},{"$f":"IF(J49/'Input| Escalations'!$K$19='Input| Overheads'!J17,\"\",IF('Input| Overheads'!J17=\"\",\"\",1))","v":""}]
[null,"Total forecast capitalised overheads",{"$f":"C48+C49","v":4230.8635218367945},5133.0470278060939,5283.2665769988353,5754.8421000163835,4894.9349245719241,3657.2523346718967,3041.28104602641,22631.576982285449,{"$f":"IF(J50/'Input| Escalations'!$K$19='Input| Overheads'!J18,\"\",IF('Input| Overheads'!J18=\"\",\"\",1))","v":""}]
[]
[]
[null,{"$f":"LEFT(B47,2)+1&\". Real cost escalation - cumulative\"","v":"44. Real cost escalation - cumulative"},{"$f":"C$7","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"Real Cost Escalation - Network overheads",{"$f":"'Input| Overheads'!$C36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(C$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(C$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(C$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054960372005077},{"$f":"'Input| Overheads'!$C36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(D$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(D$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(D$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0165742019865684},{"$f":"'Input| Overheads'!$C36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(E$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(E$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(E$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0309122080797939},{"$f":"'Input| Overheads'!$C36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(F$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(F$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(F$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0409945649086325},{"$f":"'Input| Overheads'!$C36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(G$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(G$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(G$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0504890240361162},{"$f":"'Input| Overheads'!$C36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(H$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(H$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(H$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0616861136820599},{"$f":"'Input| Overheads'!$C36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(I$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(I$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(I$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0738603268387019}]
[null,"Real Cost Escalation - Corporate overheads",{"$f":"'Input| Overheads'!$C37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(C$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(C$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(C$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Overheads'!$C37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(D$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(D$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(D$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Overheads'!$C37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(E$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(E$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(E$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Overheads'!$C37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(F$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(F$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(F$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Overheads'!$C37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(G$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(G$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(G$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Overheads'!$C37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(H$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(H$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(H$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Overheads'!$C37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH(I$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$D37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH(I$53,'Input| Escalations'!$H$25:$N$25,0))+'Input| Overheads'!$E37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH(I$53,'Input| Escalations'!$H$25:$N$25,0))+1","v":1}]
[]
[]
[null,{"$f":"LEFT(B53,2)+1&\". Forecast capitalised overheads\"","v":"45. Forecast capitalised overheads"}]
[]
[null,{"$f":"\"Escalated capitalised overheads ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\"","v":"Escalated capitalised overheads ($'000s June 2025)"},{"$f":"C$7","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","Forecast period"]
[null,"Capitalised overheads - network",{"$f":"C48*C54","v":4254.1165051430808},{"$f":"D48*D54","v":5218.1231860515072},5446.584012768044,5990.7593480244359,5142.0754116338603,3882.8540179524462,3265.9110580942697,{"$f":"SUM(E61:I61)","v":23728.183848473054}]
[null,"Capitalised overheads - corporate",0,0,0,0,0,0,0,{"$f":"SUM(E62:I62)","v":0}]
[null,"Total forecast capitalised overheads",{"$f":"C61+C62","v":4254.1165051430808},5218.1231860515072,5446.584012768044,5990.7593480244359,5142.0754116338603,3882.8540179524462,3265.9110580942697,23728.183848473054]

{"sheet":"Calc| Project Costs","index":11,"n_rows":1009,"n_cols":80,"rows_kept":562,"cut":true,"hidden":false,"merged":[[6,77,6,78],[6,5,6,11],[6,13,6,19],[6,61,6,67],[4,69,4,75],[6,21,6,27],[4,21,4,27],[6,29,6,35],[6,37,6,43],[6,45,6,51],[4,37,4,59],[6,53,6,59],[4,61,4,67],[6,69,6,75]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},"Sheet Validation",null,{"$f":"'Model Validation'!$C$17","v":0}]
[null,null,{"$f":"IFERROR(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),\"\")","v":"Calc| Project Costs"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross capex excluding capitalised overheads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capitalised overheads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capitalised overheads allocated to type 1 capcons",null,null,null,null,null,null,null,"Gross capex including overheads"]
[null,null,null,null,null,{"$f":"IFERROR(SUM(F10:F1009),\"\")","v":160973.42791569323},191165.87775822738,183356.08682466234,200462.43416468773,172411.9127609866,128354.75814292172,107528.2171492325,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(V10:V1009),\"\")","v":161445.52422321876},{"$f":"IFERROR(SUM(W10:W1009),\"\")","v":192660.07075792903},{"$f":"IFERROR(SUM(X10:X1009),\"\")","v":185649.88635716209},{"$f":"IFERROR(SUM(Y10:Y1009),\"\")","v":203453.40189733091},175855.65760945523,132235.05849471339,111533.16737235973,null,7012.2558332699391,3445.1428727031266,3682.2669306017838,3498.1616548922193,3204.2809555817521,2750.9394086785528,2308.1152089645589,null,4254.1165051430789,5218.1231860515109,5446.5840127680458,5990.7593480244286,5142.0754116338576,3882.8540179524439,3265.9110580942702,null,0,0,0,0,0,0,0,null,4254.1165051430789,5218.1231860515109,5446.5840127680458,5990.7593480244286,5142.0754116338576,3882.8540179524439,3265.9110580942702,null,219.64451219983232,109.10095762481396,118.25491260513769,113.4411389561633,104.85867095078244,90.982821992825066,77.212483553488283,null,{"$f":"IFERROR(SUM(BR10:BR1009),\"\")","v":165699.64072836179},197878.19394398047,191096.4703699302,209444.16124535521,180997.73302108905,136117.91251266582,114799.07843045396]
[null,null,{"$f":"IFERROR('Input| Projects'!C9,\"\")","v":"Project/Program Inputs"},{"$f":"IFERROR('Input| Projects'!D9,\"\")","v":"Unique ID"},null,{"$f":"IFERROR(LEFT('Calc| Overheads Allocation'!B58,2)+1&\". Direct unescalated costs, $000s ($\"&'Input| Escalations'!$D$10&\" \"&'Input| Escalations'!$E$10&\")\",\"\")","v":"46. Direct unescalated costs, $000s ($2025 June)"},null,null,null,null,null,null,null,{"$f":"LEFT(F7,2)+1&\". Compound real cost escalation rates\"","v":"47. Compound real cost escalation rates"},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(N7,2)+1&\". Direct escalated costs ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\",\"\")","v":"48. Direct escalated costs ($'000s June 2025)"},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(V7,2)+1&\". Direct escalated type 1 (cash) capcons ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\",\"\")","v":"49. Direct escalated type 1 (cash) capcons ($'000s June 2025)"},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(AD7,2)+1&\". Network overheads ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\",\"\")","v":"50. Network overheads ($'000s June 2025)"},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(AL7,2)+1&\". Corporate overheads ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\",\"\")","v":"51. Corporate overheads ($'000s June 2025)"},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(AT7,2)+1&\". Total capitalised overheads ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\",\"\")","v":"52. Total capitalised overheads ($'000s June 2025)"},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(BB7,2)+1&\". Total overheads allocated to type 1 contributions ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\",\"\")","v":"53. Total overheads allocated to type 1 contributions ($'000s June 2025)"},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(BJ7,2)+1&\". Total escalated costs (excl. type 2 capcons) ($'000s \"&'Input| Escalations'!E10&\" \"&'Input| Escalations'!D10&\")\",\"\")","v":"54. Total escalated costs (excl. type 2 capcons) ($'000s June 2025)"},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(BR7,2)+1&\". Allocation to distribution and transmission\",\"\")","v":"55. Allocation to distribution and transmission"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(F6:L6)=SUM('Input| Projects'!I6:O6)*'Input| Escalations'!$K$19,0,1)+SUM(M10:M1009)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(F10:F1009,N10:N1009)-SUM(V6)<0.0000001,0,1)","v":0},0,0,0,0,0,0,null,{"$f":"IF(ABS(AD6-(SUMPRODUCT('Input| Projects'!Q10:Q1009,'Calc| Project Costs'!N10:N1009)*'Input| Escalations'!$K$19))<0.0000001,0,1)","v":0},{"$f":"IF(ABS(AE6-(SUMPRODUCT('Input| Projects'!R10:R1009,'Calc| Project Costs'!O10:O1009)*'Input| Escalations'!$K$19))<0.0000001,0,1)","v":0},{"$f":"IF(ABS(AF6-(SUMPRODUCT('Input| Projects'!S10:S1009,'Calc| Project Costs'!P10:P1009)*'Input| Escalations'!$K$19))<0.0000001,0,1)","v":0},{"$f":"IF(ABS(AG6-(SUMPRODUCT('Input| Projects'!T10:T1009,'Calc| Project Costs'!Q10:Q1009)*'Input| Escalations'!$K$19))<0.0000001,0,1)","v":0},{"$f":"IF(ABS(AH6-(SUMPRODUCT('Input| Projects'!U10:U1009,'Calc| Project Costs'!R10:R1009)*'Input| Escalations'!$K$19))<0.0000001,0,1)","v":0},{"$f":"IF(ABS(AI6-(SUMPRODUCT('Input| Projects'!V10:V1009,'Calc| Project Costs'!S10:S1009)*'Input| Escalations'!$K$19))<0.0000001,0,1)","v":0},{"$f":"IF(ABS(AJ6-(SUMPRODUCT('Input| Projects'!W10:W1009,'Calc| Project Costs'!T10:T1009)*'Input| Escalations'!$K$19))<0.0000001,0,1)","v":0},null,{"$f":"IF(ABS('Calc| Overheads Allocation'!C61-AL6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!D61-AM6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!E61-AN6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!F61-AO6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!G61-AP6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!H61-AQ6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!I61-AR6)<0.0000001,0,1)","v":0},null,{"$f":"IF(ABS('Calc| Overheads Allocation'!C62-AT6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!D62-AU6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!E62-AV6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!F62-AW6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!G62-AX6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!H62-AY6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!I62-AZ6)<0.0000001,0,1)","v":0},null,{"$f":"IF(ABS('Calc| Overheads Allocation'!C63-BB6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!D63-BC6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!E63-BD6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!F63-BE6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!G63-BF6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!H63-BG6)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Overheads Allocation'!I63-BH6)<0.0000001,0,1)","v":0},null,{"$f":"IF(ABS(SUMPRODUCT(BB10:BB1009,AD10:AD1009,IFERROR(1/V10:V1009,0))-BJ6)<0.00001,0,1)","v":0},{"$f":"IF(ABS(SUMPRODUCT(BC10:BC1009,AE10:AE1009,IFERROR(1/W10:W1009,0))-BK6)<0.00001,0,1)","v":0},{"$f":"IF(ABS(SUMPRODUCT(BD10:BD1009,AF10:AF1009,IFERROR(1/X10:X1009,0))-BL6)<0.00001,0,1)","v":0},{"$f":"IF(ABS(SUMPRODUCT(BE10:BE1009,AG10:AG1009,IFERROR(1/Y10:Y1009,0))-BM6)<0.00001,0,1)","v":0},{"$f":"IF(ABS(SUMPRODUCT(BF10:BF1009,AH10:AH1009,IFERROR(1/Z10:Z1009,0))-BN6)<0.00001,0,1)","v":0},{"$f":"IF(ABS(SUMPRODUCT(BG10:BG1009,AI10:AI1009,IFERROR(1/AA10:AA1009,0))-BO6)<0.00001,0,1)","v":0},{"$f":"IF(ABS(SUMPRODUCT(BH10:BH1009,AJ10:AJ1009,IFERROR(1/AB10:AB1009,0))-BP6)<0.00001,0,1)","v":0},null,{"$f":"IF(ROUND(BR6,2)-ROUND((SUM(BB10:BB1009)+SUM(V10:V1009)),2)<0.0000001,0,1)","v":0},0,0,0,0,0,0,null,null,null,{"$f":"IF(SUM(CB10:CB1009)=0,0,1)","v":0}]
[null,null,null,null,null,{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},null,{"$f":"F9","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,{"$f":"N9","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,{"$f":"V9","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,{"$f":"AD9","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,{"$f":"AL9","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,{"$f":"AT9","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,{"$f":"BR9","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,{"$f":"BB9","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,"% to be allocated to Dx","% to be allocated to Tx"]
[null,{"$f":"IFERROR('Input| Projects'!B10,\"\")","v":1},{"$f":"IFERROR(IF('Input| Projects'!C10=\"\",\"\",'Input| Projects'!C10),\"\")","v":"Electricity to Gas Distribution mains"},{"$f":"IFERROR(IF('Input| Projects'!D10=\"\",\"\",'Input| Projects'!D10),\"\")","v":"R-CGF"},null,{"$f":"IFERROR('Input| Projects'!I10*'Input| Escalations'!$K$19,\"\")","v":3143.1383188043401},{"$f":"IFERROR('Input| Projects'!J10*'Input| Escalations'!$K$19,\"\")","v":2985.9814028641222},{"$f":"IFERROR('Input| Projects'!K10*'Input| Escalations'!$K$19,\"\")","v":2687.38326257771},{"$f":"IFERROR('Input| Projects'!L10*'Input| Escalations'!$K$19,\"\")","v":2149.9066100621681},{"$f":"IFERROR('Input| Projects'!M10*'Input| Escalations'!$K$19,\"\")","v":1504.9346270435176},{"$f":"IFERROR('Input| Projects'!N10*'Input| Escalations'!$K$19,\"\")","v":1053.4542389304622},{"$f":"IFERROR('Input| Projects'!O10*'Input| Escalations'!$K$19,\"\")","v":526.72711946523111},{"$f":"IF(ABS(SUM(F10:L10)-(SUM('Input| Projects'!I10:O10)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y10*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z10*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA10*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042518230986859},{"$f":"'Input| Projects'!$Y10*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z10*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA10*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128220702076518},{"$f":"'Input| Projects'!$Y10*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z10*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA10*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239141831741803},{"$f":"'Input| Projects'!$Y10*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z10*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA10*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0317140571725019},{"$f":"'Input| Projects'!$Y10*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z10*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA10*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0390591240188534},{"$f":"'Input| Projects'!$Y10*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z10*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA10*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477213733191821},{"$f":"'Input| Projects'!$Y10*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z10*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA10*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0571395411407087},null,{"$f":"IFERROR(F10*N10,\"\")","v":3156.5023869105971},{"$f":"IFERROR(G10*O10,\"\")","v":3024.2678660503884},{"$f":"IFERROR(H10*P10,\"\")","v":2751.6498381782194},{"$f":"IFERROR(I10*Q10,\"\")","v":2218.0888712092192},{"$f":"IFERROR(J10*R10,\"\")","v":1563.7160552814771},{"$f":"IFERROR(K10*S10,\"\")","v":1103.7265219411377},{"$f":"IFERROR(L10*T10,\"\")","v":556.82406537784175},null,{"$f":"'Input| Projects'!Q10*N10*'Input| Escalations'!$K$19","v":142.98955812705},{"$f":"'Input| Projects'!R10*O10*'Input| Escalations'!$K$19","v":136.99933433208261},{"$f":"'Input| Projects'!S10*P10*'Input| Escalations'!$K$19","v":155.7433808408872},{"$f":"'Input| Projects'!T10*Q10*'Input| Escalations'!$K$19","v":125.5438301104418},{"$f":"'Input| Projects'!U10*R10*'Input| Escalations'!$K$19","v":88.506328728931621},{"$f":"'Input| Projects'!V10*S10*'Input| Escalations'!$K$19","v":62.470921141868402},{"$f":"'Input| Projects'!W10*T10*'Input| Escalations'!$K$19","v":31.516242100385842},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF10),\"\"))),\"\")","v":98.870954442528145},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF10),\"\"))),\"\")","v":95.77266676350186},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF10),\"\"))),\"\")","v":88.368420124428013},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF10),\"\"))),\"\")","v":71.929931398129483},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF10),\"\"))),\"\")","v":51.171913316648158},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF10),\"\"))),\"\")","v":36.503949653608871},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC10=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF10),\"\"))),\"\")","v":18.627219656622117},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG10),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG10),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG10),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG10),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG10),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG10),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB10),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB10,'Input| Projects'!$Y10),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD10=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG10),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(SUM(AL10,AT10),\"\")","v":98.870954442528145},{"$f":"IFERROR(SUM(AM10,AU10),\"\")","v":95.77266676350186},{"$f":"IFERROR(SUM(AN10,AV10),\"\")","v":88.368420124428013},{"$f":"IFERROR(SUM(AO10,AW10),\"\")","v":71.929931398129483},{"$f":"IFERROR(SUM(AP10,AX10),\"\")","v":51.171913316648158},{"$f":"IFERROR(SUM(AQ10,AY10),\"\")","v":36.503949653608871},{"$f":"IFERROR(SUM(AR10,AZ10),\"\")","v":18.627219656622117},null,{"$f":"IFERROR(BB10*(AD10/V10),\"\")","v":4.4788542362465238},{"$f":"IFERROR(BC10*(AE10/W10),\"\")","v":4.3385018043866346},{"$f":"IFERROR(BD10*(AF10/X10),\"\")","v":5.0016525790426245},{"$f":"IFERROR(BE10*(AG10/Y10),\"\")","v":4.0712341171341286},{"$f":"IFERROR(BF10*(AH10/Z10),\"\")","v":2.8963302937222863},{"$f":"IFERROR(BG10*(AI10/AA10),\"\")","v":2.0661235503942623},{"$f":"IFERROR(BH10*(AJ10/AB10),\"\")","v":1.0543006325648119},null,{"$f":"IFERROR(V10+BB10,\"\")","v":3255.3733413531254},{"$f":"IFERROR(W10+BC10,\"\")","v":3120.0405328138904},{"$f":"IFERROR(X10+BD10,\"\")","v":2840.0182583026476},{"$f":"IFERROR(Y10+BE10,\"\")","v":2290.0188026073488},{"$f":"IFERROR(Z10+BF10,\"\")","v":1614.8879685981253},{"$f":"IFERROR(AA10+BG10,\"\")","v":1140.2304715947466},{"$f":"IFERROR(AB10+BH10,\"\")","v":575.45128503446381},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR10:$CO10)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR10:$CO10))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR10:$CO10)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR10:$CO10))","v":""},{"$f":"IF(SUM(BZ10:CA10,F10:L10)=0,\"\",IF(SUM(BZ10:CA10)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B11,\"\")","v":2},{"$f":"IFERROR(IF('Input| Projects'!C11=\"\",\"\",'Input| Projects'!C11),\"\")","v":"Industrial & Commercial Contract Distribution mains"},{"$f":"IFERROR(IF('Input| Projects'!D11=\"\",\"\",'Input| Projects'!D11),\"\")","v":"R-CGH"},null,{"$f":"IFERROR('Input| Projects'!I11*'Input| Escalations'!$K$19,\"\")","v":2497.8629315950479},{"$f":"IFERROR('Input| Projects'!J11*'Input| Escalations'!$K$19,\"\")","v":2497.8629315950479},{"$f":"IFERROR('Input| Projects'!K11*'Input| Escalations'!$K$19,\"\")","v":2497.8629315950479},{"$f":"IFERROR('Input| Projects'!L11*'Input| Escalations'!$K$19,\"\")","v":2497.8629315950479},{"$f":"IFERROR('Input| Projects'!M11*'Input| Escalations'!$K$19,\"\")","v":2497.8629315950479},{"$f":"IFERROR('Input| Projects'!N11*'Input| Escalations'!$K$19,\"\")","v":2497.8629315950479},{"$f":"IFERROR('Input| Projects'!O11*'Input| Escalations'!$K$19,\"\")","v":2497.8629315950479},{"$f":"IF(ABS(SUM(F11:L11)-(SUM('Input| Projects'!I11:O11)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y11*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z11*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA11*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009282561736814},{"$f":"'Input| Projects'!$Y11*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z11*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA11*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027993088031599},{"$f":"'Input| Projects'!$Y11*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z11*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA11*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0052209340922116},{"$f":"'Input| Projects'!$Y11*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z11*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA11*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0069237991985038},{"$f":"'Input| Projects'!$Y11*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z11*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA11*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0085273710047571},{"$f":"'Input| Projects'!$Y11*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z11*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA11*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0104185095127265},{"$f":"'Input| Projects'!$Y11*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z11*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA11*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.012474679824187},null,{"$f":"IFERROR(F11*N11,\"\")","v":2500.1815882823112},{"$f":"IFERROR(G11*O11,\"\")","v":2504.8552212885488},{"$f":"IFERROR(H11*P11,\"\")","v":2510.904109332284},{"$f":"IFERROR(I11*Q11,\"\")","v":2515.1576329587983},2519.1631355317891,{"$f":"IFERROR(K11*S11,\"\")","v":2523.8869403093577},2529.0229719114013,null,{"$f":"'Input| Projects'!Q11*N11*'Input| Escalations'!$K$19","v":113.2582259491887},{"$f":"'Input| Projects'!R11*O11*'Input| Escalations'!$K$19","v":113.46994152437128},{"$f":"'Input| Projects'!S11*P11*'Input| Escalations'!$K$19","v":142.11717258820727},{"$f":"'Input| Projects'!T11*Q11*'Input| Escalations'!$K$19","v":142.35792202546799},{"$f":"'Input| Projects'!U11*R11*'Input| Escalations'!$K$19","v":142.58463347109924},{"$f":"'Input| Projects'!V11*S11*'Input| Escalations'!$K$19","v":142.85200082150965},{"$f":"'Input| Projects'!W11*T11*'Input| Escalations'!$K$19","v":143.1427002101853},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF11),\"\"))),\"\")","v":78.313053377744666},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF11),\"\"))),\"\")","v":79.323881026644784},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF11),\"\"))),\"\")","v":80.636942298054478},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF11),\"\"))),\"\")","v":81.563510976717509},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF11),\"\"))),\"\")","v":82.43849461449939},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF11),\"\"))),\"\")","v":83.473432928312988},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC11=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF11),\"\"))),\"\")","v":84.602425332444298},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG11),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG11),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG11),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG11),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG11),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG11),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB11),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB11,'Input| Projects'!$Y11),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD11=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG11),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(SUM(AL11,AT11),\"\")","v":78.313053377744666},{"$f":"IFERROR(SUM(AM11,AU11),\"\")","v":79.323881026644784},{"$f":"IFERROR(SUM(AN11,AV11),\"\")","v":80.636942298054478},81.563510976717509,82.43849461449939,83.473432928312988,84.602425332444298,null,3.5475813180118334,3.5933718105070094,4.5640509340698836,4.6164947212822112,4.6660187951806646,4.7245963037425156,4.788497273816346,null,2578.494641660056,2584.1791023151936,2591.5410516303386,{"$f":"IFERROR(Y11+BE11,\"\")","v":2596.721143935516},2601.6016301462882,2607.3603732376705,2613.6253972438458,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR11:$CO11)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR11:$CO11))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR11:$CO11)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR11:$CO11))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B12,\"\")","v":3},{"$f":"IFERROR(IF('Input| Projects'!C12=\"\",\"\",'Input| Projects'!C12),\"\")","v":"Industrial & Commercial Tariff Distribution mains"},{"$f":"IFERROR(IF('Input| Projects'!D12=\"\",\"\",'Input| Projects'!D12),\"\")","v":"R-CGI"},null,{"$f":"IFERROR('Input| Projects'!I12*'Input| Escalations'!$K$19,\"\")","v":4268.5023688279098},{"$f":"IFERROR('Input| Projects'!J12*'Input| Escalations'!$K$19,\"\")","v":4324.5734480184792},{"$f":"IFERROR('Input| Projects'!K12*'Input| Escalations'!$K$19,\"\")","v":4381.3810773266168},{"$f":"IFERROR('Input| Projects'!L12*'Input| Escalations'!$K$19,\"\")","v":4438.9349320802003},{"$f":"IFERROR('Input| Projects'!M12*'Input| Escalations'!$K$19,\"\")","v":4497.244814702286},{"$f":"IFERROR('Input| Projects'!N12*'Input| Escalations'!$K$19,\"\")","v":4556.3206563806398},{"$f":"IFERROR('Input| Projects'!O12*'Input| Escalations'!$K$19,\"\")","v":4616.1725187591765},{"$f":"IF(ABS(SUM(F12:L12)-(SUM('Input| Projects'!I12:O12)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y12*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z12*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA12*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004079826922923},{"$f":"'Input| Projects'!$Y12*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z12*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA12*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0123033875179228},{"$f":"'Input| Projects'!$Y12*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z12*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA12*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0229467986059646},{"$f":"'Input| Projects'!$Y12*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z12*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA12*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0304311494820855},{"$f":"'Input| Projects'!$Y12*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z12*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA12*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0374790912178731},{"$f":"'Input| Projects'!$Y12*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z12*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA12*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.045790932300696},{"$f":"'Input| Projects'!$Y12*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z12*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA12*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0548281132348576},null,4285.9171197128144,4377.78035099917,4481.919746524015,4574.0168245395835,4665.7974633416197,4764.9588270972281,4869.2685483293426,null,{"$f":"'Input| Projects'!Q12*N12*'Input| Escalations'!$K$19","v":194.15204552299048},{"$f":"'Input| Projects'!R12*O12*'Input| Escalations'!$K$19","v":198.31344990026241},{"$f":"'Input| Projects'!S12*P12*'Input| Escalations'!$K$19","v":253.67665765325921},{"$f":"'Input| Projects'!T12*Q12*'Input| Escalations'!$K$19","v":258.8893522689404},{"$f":"'Input| Projects'!U12*R12*'Input| Escalations'!$K$19","v":264.08413642513568},{"$f":"'Input| Projects'!V12*S12*'Input| Escalations'!$K$19","v":269.69666961370308},{"$f":"'Input| Projects'!W12*T12*'Input| Escalations'!$K$19","v":275.60059983544079},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF12),\"\"))),\"\")","v":134.24755135456175},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF12),\"\"))),\"\")","v":138.635768156214},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF12),\"\"))),\"\")","v":143.935526108592},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF12),\"\"))),\"\")","v":148.32981702110928},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF12),\"\"))),\"\")","v":152.68614947115611},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF12),\"\"))),\"\")","v":157.5932204836088},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC12=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF12),\"\"))),\"\")","v":162.88975361592108},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG12),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG12),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG12),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG12),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG12),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG12),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB12),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB12,'Input| Projects'!$Y12),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD12=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG12),\"\"))),\"\")","v":0},null,134.24755135456175,138.635768156214,143.935526108592,148.32981702110928,152.68614947115611,157.5932204836088,162.88975361592108,null,6.0814140763616473,6.2802002974764939,8.1467507777463055,8.3954676433947846,8.6420360600674364,8.9197762793722575,9.219560054661132,null,4420.1646710673758,4516.416119155384,4625.855272632607,4722.3466415606927,4818.4836128127754,4922.5520475808371,5032.1583019452637,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR12:$CO12)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR12:$CO12))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR12:$CO12)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR12:$CO12))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B13,\"\")","v":4},{"$f":"IFERROR(IF('Input| Projects'!C13=\"\",\"\",'Input| Projects'!C13),\"\")","v":"New Homes Distribution mains"},{"$f":"IFERROR(IF('Input| Projects'!D13=\"\",\"\",'Input| Projects'!D13),\"\")","v":"R-CGG"},null,{"$f":"IFERROR('Input| Projects'!I13*'Input| Escalations'!$K$19,\"\")","v":12439.418107120253},{"$f":"IFERROR('Input| Projects'!J13*'Input| Escalations'!$K$19,\"\")","v":10272.132064385491},{"$f":"IFERROR('Input| Projects'!K13*'Input| Escalations'!$K$19,\"\")","v":6271.1635240911255},{"$f":"IFERROR('Input| Projects'!L13*'Input| Escalations'!$K$19,\"\")","v":7350.3200569515648},{"$f":"IFERROR('Input| Projects'!M13*'Input| Escalations'!$K$19,\"\")","v":7836.9667091757001},{"$f":"IFERROR('Input| Projects'!N13*'Input| Escalations'!$K$19,\"\")","v":7026.4881439836954},{"$f":"IFERROR('Input| Projects'!O13*'Input| Escalations'!$K$19,\"\")","v":5967.9474695083636},{"$f":"IF(ABS(SUM(F13:L13)-(SUM('Input| Projects'!I13:O13)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y13*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z13*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA13*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042515007992892},{"$f":"'Input| Projects'!$Y13*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z13*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA13*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128210982609369},{"$f":"'Input| Projects'!$Y13*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z13*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA13*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239123704160686},{"$f":"'Input| Projects'!$Y13*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z13*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA13*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0317116531633845},{"$f":"'Input| Projects'!$Y13*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z13*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA13*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0390561632343107},{"$f":"'Input| Projects'!$Y13*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z13*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA13*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477177559133128},{"$f":"'Input| Projects'!$Y13*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z13*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA13*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0571352098128965},null,12492.304303145367,10403.832078932297,6421.1219092189313,7583.4108572374817,8143.0485602311255,7361.7763901660956,6308.9274003310693,null,{"$f":"'Input| Projects'!Q13*N13*'Input| Escalations'!$K$19","v":565.90138493248514},{"$f":"'Input| Projects'!R13*O13*'Input| Escalations'!$K$19","v":471.29359317563313},{"$f":"'Input| Projects'!S13*P13*'Input| Escalations'!$K$19","v":363.43550006179152},{"$f":"'Input| Projects'!T13*Q13*'Input| Escalations'!$K$19","v":429.22105451964148},{"$f":"'Input| Projects'!U13*R13*'Input| Escalations'!$K$19","v":460.8965485090817},{"$f":"'Input| Projects'!V13*S13*'Input| Escalations'!$K$19","v":416.67654368340101},{"$f":"'Input| Projects'!W13*T13*'Input| Escalations'!$K$19","v":357.08529085873852},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF13),\"\"))),\"\")","v":391.29577559019498},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF13),\"\"))),\"\")","v":329.46907710932646},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF13),\"\"))),\"\")","v":206.21242960176272},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF13),\"\"))),\"\")","v":245.92081489843559},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF13),\"\"))),\"\")","v":266.47764704468449},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF13),\"\"))),\"\")","v":243.47871448728432},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC13=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF13),\"\"))),\"\")","v":211.05010323845329},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG13),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG13),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG13),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG13),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG13),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG13),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB13),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB13,'Input| Projects'!$Y13),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD13=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG13),\"\"))),\"\")","v":0},null,391.29577559019498,329.46907710932646,206.21242960176272,{"$f":"IFERROR(SUM(AO13,AW13),\"\")","v":245.92081489843559},266.47764704468449,243.47871448728432,211.05010323845329,null,17.725698634235833,14.924949193052491,11.671623515459771,13.919118123251456,15.082634822729142,13.780895239980293,11.945435843296456,null,12883.600078735562,10733.301156041623,6627.334338820694,7829.331672135917,8409.5262072758105,7605.2551046533799,6519.9775035695229,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR13:$CO13)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR13:$CO13))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR13:$CO13)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR13:$CO13))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B14,\"\")","v":5},{"$f":"IFERROR(IF('Input| Projects'!C14=\"\",\"\",'Input| Projects'!C14),\"\")","v":"Medium Density & High Rise Distribution mains"},{"$f":"IFERROR(IF('Input| Projects'!D14=\"\",\"\",'Input| Projects'!D14),\"\")","v":"R-CGJ"},null,{"$f":"IFERROR('Input| Projects'!I14*'Input| Escalations'!$K$19,\"\")","v":1475.4529176253084},{"$f":"IFERROR('Input| Projects'!J14*'Input| Escalations'!$K$19,\"\")","v":2315.9600194363829},{"$f":"IFERROR('Input| Projects'!K14*'Input| Escalations'!$K$19,\"\")","v":3836.5186637654128},{"$f":"IFERROR('Input| Projects'!L14*'Input| Escalations'!$K$19,\"\")","v":2370.4701743140322},{"$f":"IFERROR('Input| Projects'!M14*'Input| Escalations'!$K$19,\"\")","v":1226.7145607267437},{"$f":"IFERROR('Input| Projects'!N14*'Input| Escalations'!$K$19,\"\")","v":378.61141246925445},{"$f":"IFERROR('Input| Projects'!O14*'Input| Escalations'!$K$19,\"\")","v":61.291797579025044},{"$f":"IF(ABS(SUM(F14:L14)-(SUM('Input| Projects'!I14:O14)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y14*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z14*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA14*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042566418610825},{"$f":"'Input| Projects'!$Y14*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z14*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA14*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128366019763382},{"$f":"'Input| Projects'!$Y14*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z14*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA14*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239412860813224},{"$f":"'Input| Projects'!$Y14*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z14*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA14*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.031749999991054},{"$f":"'Input| Projects'!$Y14*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z14*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA14*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391033912975487},{"$f":"'Input| Projects'!$Y14*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z14*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA14*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477754578739567},{"$f":"'Input| Projects'!$Y14*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z14*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA14*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572042996844739},null,1481.7333922785285,2345.6890763990004,3928.3698546509531,2445.7326023272963,1274.683260205242,396.69974605627851,64.7979519359357,null,{"$f":"'Input| Projects'!Q14*N14*'Input| Escalations'!$K$19","v":67.12252267021735},{"$f":"'Input| Projects'!R14*O14*'Input| Escalations'!$K$19","v":106.25971516087472},{"$f":"'Input| Projects'!S14*P14*'Input| Escalations'!$K$19","v":222.34573377324395},{"$f":"'Input| Projects'!T14*Q14*'Input| Escalations'!$K$19","v":138.42846529172496},{"$f":"'Input| Projects'!U14*R14*'Input| Escalations'!$K$19","v":72.1470725276167},{"$f":"'Input| Projects'!V14*S14*'Input| Escalations'!$K$19","v":22.453205626785365},{"$f":"'Input| Projects'!W14*T14*'Input| Escalations'!$K$19","v":3.6675640795739608},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF14),\"\"))),\"\")","v":46.412255327748767},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF14),\"\"))),\"\")","v":74.283399551554439},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF14),\"\"))),\"\")","v":126.15843516984945},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF14),\"\"))),\"\")","v":79.312141450700921},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF14),\"\"))),\"\")","v":41.713443484254398},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF14),\"\"))),\"\")","v":13.120195328974889},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC14=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF14),\"\"))),\"\")","v":2.167660773050252},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG14),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG14),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG14),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG14),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG14),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG14),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB14),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB14,'Input| Projects'!$Y14),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD14=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG14),\"\"))),\"\")","v":0},null,46.412255327748767,74.283399551554439,126.15843516984945,79.312141450700921,41.713443484254398,13.120195328974889,2.167660773050252,null,2.1024751663470194,3.3650379996854163,7.140567430613479,4.4890672061096719,2.3609809012087988,0.74260305561997875,0.12268959975464427,null,1528.1456476062772,2419.9724759505548,4054.5282898208025,2525.0447437779972,1316.3967036894965,409.8199413852534,66.965612708985958,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR14:$CO14)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR14:$CO14))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR14:$CO14)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR14:$CO14))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B15,\"\")","v":6},{"$f":"IFERROR(IF('Input| Projects'!C15=\"\",\"\",'Input| Projects'!C15),\"\")","v":"Electricity to Gas Inlet service pipes"},{"$f":"IFERROR(IF('Input| Projects'!D15=\"\",\"\",'Input| Projects'!D15),\"\")","v":"R-CGA"},null,{"$f":"IFERROR('Input| Projects'!I15*'Input| Escalations'!$K$19,\"\")","v":13911.021598046633},{"$f":"IFERROR('Input| Projects'!J15*'Input| Escalations'!$K$19,\"\")","v":13215.470518144299},{"$f":"IFERROR('Input| Projects'!K15*'Input| Escalations'!$K$19,\"\")","v":11893.923466329872},{"$f":"IFERROR('Input| Projects'!L15*'Input| Escalations'!$K$19,\"\")","v":9515.1387730638944},{"$f":"IFERROR('Input| Projects'!M15*'Input| Escalations'!$K$19,\"\")","v":6660.5971411447281},{"$f":"IFERROR('Input| Projects'!N15*'Input| Escalations'!$K$19,\"\")","v":4662.4179988013084},{"$f":"IFERROR('Input| Projects'!O15*'Input| Escalations'!$K$19,\"\")","v":2331.2089994006542},{"$f":"IF(ABS(SUM(F15:L15)-(SUM('Input| Projects'!I15:O15)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y15*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z15*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA15*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042566418610825},{"$f":"'Input| Projects'!$Y15*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z15*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA15*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128366019763382},{"$f":"'Input| Projects'!$Y15*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z15*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA15*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239412860813224},{"$f":"'Input| Projects'!$Y15*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z15*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA15*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.031749999991054},{"$f":"'Input| Projects'!$Y15*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z15*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA15*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391033912975487},{"$f":"'Input| Projects'!$Y15*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z15*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA15*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477754578739567},{"$f":"'Input| Projects'!$Y15*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z15*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA15*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572042996844739},null,13970.235834911302,13385.112253115749,12178.679290666629,9817.2444290235508,6921.0490774302443,4885.1671534938178,2464.564177629512,null,{"$f":"'Input| Projects'!Q15*N15*'Input| Escalations'!$K$19","v":632.85168332148191},{"$f":"'Input| Projects'!R15*O15*'Input| Escalations'!$K$19","v":606.34558506614349},{"$f":"'Input| Projects'!S15*P15*'Input| Escalations'!$K$19","v":689.31324785173115},{"$f":"'Input| Projects'!T15*Q15*'Input| Escalations'!$K$19","v":555.65603468273298},{"$f":"'Input| Projects'!U15*R15*'Input| Escalations'!$K$19","v":391.73137778255176},{"$f":"'Input| Projects'!V15*S15*'Input| Escalations'!$K$19","v":276.50046088775008},{"$f":"'Input| Projects'!W15*T15*'Input| Escalations'!$K$19","v":139.49433245383037},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF15),\"\"))),\"\")","v":437.58894544565129},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF15),\"\"))),\"\")","v":423.88040748648473},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF15),\"\"))),\"\")","v":391.114680794859},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF15),\"\"))),\"\")","v":318.36132783686173},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF15),\"\"))),\"\")","v":226.48825677419865},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF15),\"\"))),\"\")","v":161.56891428773005},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC15=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF15),\"\"))),\"\")","v":82.446110268951074},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG15),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG15),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG15),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG15),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG15),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG15),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB15),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB15,'Input| Projects'!$Y15),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD15=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG15),\"\"))),\"\")","v":0},null,437.58894544565129,423.88040748648473,391.114680794859,318.36132783686173,226.48825677419865,161.56891428773005,82.446110268951074,null,19.822779228687999,19.20178245913776,22.137090932989018,18.019251155566373,12.819235333419641,9.1448005486855202,4.6664498412226303,null,14407.824780356954,13808.992660602235,12569.793971461488,10135.605756860412,7147.5373342044431,5046.7360677815477,2547.010287898463,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR15:$CO15)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR15:$CO15))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR15:$CO15)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR15:$CO15))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B16,\"\")","v":7},{"$f":"IFERROR(IF('Input| Projects'!C16=\"\",\"\",'Input| Projects'!C16),\"\")","v":"Industrial & Commercial Contract Inlet service pipes"},{"$f":"IFERROR(IF('Input| Projects'!D16=\"\",\"\",'Input| Projects'!D16),\"\")","v":"R-CGC"},null,{"$f":"IFERROR('Input| Projects'!I16*'Input| Escalations'!$K$19,\"\")","v":1480.5671260035758},{"$f":"IFERROR('Input| Projects'!J16*'Input| Escalations'!$K$19,\"\")","v":1480.5671260035758},{"$f":"IFERROR('Input| Projects'!K16*'Input| Escalations'!$K$19,\"\")","v":1480.5671260035758},{"$f":"IFERROR('Input| Projects'!L16*'Input| Escalations'!$K$19,\"\")","v":1480.5671260035758},{"$f":"IFERROR('Input| Projects'!M16*'Input| Escalations'!$K$19,\"\")","v":1480.5671260035758},{"$f":"IFERROR('Input| Projects'!N16*'Input| Escalations'!$K$19,\"\")","v":1480.5671260035758},{"$f":"IFERROR('Input| Projects'!O16*'Input| Escalations'!$K$19,\"\")","v":1480.5671260035758},{"$f":"IF(ABS(SUM(F16:L16)-(SUM('Input| Projects'!I16:O16)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y16*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z16*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA16*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005781981500517},{"$f":"'Input| Projects'!$Y16*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z16*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA16*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001743651394196},{"$f":"'Input| Projects'!$Y16*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z16*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA16*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0032520488624239},{"$f":"'Input| Projects'!$Y16*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z16*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA16*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0043127403850465},{"$f":"'Input| Projects'!$Y16*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z16*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA16*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0053115834610622},{"$f":"'Input| Projects'!$Y16*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z16*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA16*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0064895479258316},{"$f":"'Input| Projects'!$Y16*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z16*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA16*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0077703084572296},null,1481.4231871768584,1483.1487189370328,1485.382002641438,1486.9524276406637,1488.4312818630488,1490.1753373251868,1492.0715892642575,null,{"$f":"'Input| Projects'!Q16*N16*'Input| Escalations'!$K$19","v":67.108470379111679},{"$f":"'Input| Projects'!R16*O16*'Input| Escalations'!$K$19","v":67.186636967847576},{"$f":"'Input| Projects'!S16*P16*'Input| Escalations'!$K$19","v":84.072621349505383},{"$f":"'Input| Projects'!T16*Q16*'Input| Escalations'!$K$19","v":84.16150740446156},{"$f":"'Input| Projects'!U16*R16*'Input| Escalations'!$K$19","v":84.245210553448558},{"$f":"'Input| Projects'!V16*S16*'Input| Escalations'!$K$19","v":84.343924092605562},{"$f":"'Input| Projects'!W16*T16*'Input| Escalations'!$K$19","v":84.451251952356969},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF16),\"\"))),\"\")","v":46.40253879003847},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF16),\"\"))),\"\")","v":46.968428165385419},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF16),\"\"))),\"\")","v":47.702603373976729},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF16),\"\"))),\"\")","v":48.220063452266636},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF16),\"\"))),\"\")","v":48.708252547533753},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF16),\"\"))),\"\")","v":49.285112215206212},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC16=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF16),\"\"))),\"\")","v":49.913692609120801},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG16),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG16),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG16),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG16),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG16),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG16),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB16),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB16,'Input| Projects'!$Y16),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD16=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG16),\"\"))),\"\")","v":0},null,46.40253879003847,46.968428165385419,47.702603373976729,48.220063452266636,48.708252547533753,49.285112215206212,49.913692609120801,null,2.1020350071887424,2.127669795891959,2.6999673509670825,2.7292555913982914,2.7568870941904104,2.7895373513806709,2.8251150016762372,null,1527.8257259668969,1530.1171471024181,1533.0846060154147,1535.1724910929304,1537.1395344105824,1539.460449540393,1541.9852818733782,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR16:$CO16)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR16:$CO16))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR16:$CO16)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR16:$CO16))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B17,\"\")","v":8},{"$f":"IFERROR(IF('Input| Projects'!C17=\"\",\"\",'Input| Projects'!C17),\"\")","v":"Industrial & Commercial Tariff Inlet service pipes"},{"$f":"IFERROR(IF('Input| Projects'!D17=\"\",\"\",'Input| Projects'!D17),\"\")","v":"R-CGD"},null,{"$f":"IFERROR('Input| Projects'!I17*'Input| Escalations'!$K$19,\"\")","v":2349.3462786826808},{"$f":"IFERROR('Input| Projects'!J17*'Input| Escalations'!$K$19,\"\")","v":2380.20730905251},{"$f":"IFERROR('Input| Projects'!K17*'Input| Escalations'!$K$19,\"\")","v":2411.4737301491682},{"$f":"IFERROR('Input| Projects'!L17*'Input| Escalations'!$K$19,\"\")","v":2443.1508671882889},{"$f":"IFERROR('Input| Projects'!M17*'Input| Escalations'!$K$19,\"\")","v":2475.2441153375789},{"$f":"IFERROR('Input| Projects'!N17*'Input| Escalations'!$K$19,\"\")","v":2507.7589406357074},{"$f":"IFERROR('Input| Projects'!O17*'Input| Escalations'!$K$19,\"\")","v":2540.7008809232689},{"$f":"IF(ABS(SUM(F17:L17)-(SUM('Input| Projects'!I17:O17)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y17*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z17*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA17*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013972244435663},{"$f":"'Input| Projects'!$Y17*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z17*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA17*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042135595709027},{"$f":"'Input| Projects'!$Y17*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z17*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA17*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0078586245249037},{"$f":"'Input| Projects'!$Y17*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z17*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA17*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0104218013914483},{"$f":"'Input| Projects'!$Y17*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z17*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA17*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128355205653532},{"$f":"'Input| Projects'!$Y17*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z17*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA17*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0156820892437219},{"$f":"'Input| Projects'!$Y17*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z17*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA17*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0187770661485498},null,2352.6288427296577,2390.236454340301,2430.4245967460797,2468.6129002954699,2507.0151620842639,2547.085840144498,2588.407789428044,null,{"$f":"'Input| Projects'!Q17*N17*'Input| Escalations'!$K$19","v":106.5740865756535},{"$f":"'Input| Projects'!R17*O17*'Input| Escalations'!$K$19","v":108.27771138161563},{"$f":"'Input| Projects'!S17*P17*'Input| Escalations'!$K$19","v":137.56203217582811},{"$f":"'Input| Projects'!T17*Q17*'Input| Escalations'!$K$19","v":139.72349015672361},{"$f":"'Input| Projects'!U17*R17*'Input| Escalations'!$K$19","v":141.89705817396933},{"$f":"'Input| Projects'!V17*S17*'Input| Escalations'!$K$19","v":144.16505855217858},{"$f":"'Input| Projects'!W17*T17*'Input| Escalations'!$K$19","v":146.50388088162725},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF17),\"\"))),\"\")","v":73.691266667269559},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF17),\"\"))),\"\")","v":75.694128154881426},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF17),\"\"))),\"\")","v":78.052366571538556},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF17),\"\"))),\"\")","v":80.05412175842514},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF17),\"\"))),\"\")","v":82.040957579479439},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF17),\"\"))),\"\")","v":84.240698600348949},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC17=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF17),\"\"))),\"\")","v":86.589002617677664},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG17),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG17),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG17),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG17),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG17),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG17),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB17),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB17,'Input| Projects'!$Y17),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD17=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG17),\"\"))),\"\")","v":0},null,73.691266667269559,75.694128154881426,78.052366571538556,80.05412175842514,82.040957579479439,84.240698600348949,86.589002617677664,null,3.3382143800273112,3.4289440054161284,4.4177639479490818,4.5310632915268636,4.6435181989985361,4.7680235407797502,4.9009375481605542,null,2426.3201093969274,2465.9305824951825,2508.4769633176184,2548.6670220538949,2589.0561196637432,2631.3265387448469,2674.9967920457216,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR17:$CO17)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR17:$CO17))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR17:$CO17)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR17:$CO17))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B18,\"\")","v":9},{"$f":"IFERROR(IF('Input| Projects'!C18=\"\",\"\",'Input| Projects'!C18),\"\")","v":"New Homes Inlet service pipes"},{"$f":"IFERROR(IF('Input| Projects'!D18=\"\",\"\",'Input| Projects'!D18),\"\")","v":"R-CGB"},null,{"$f":"IFERROR('Input| Projects'!I18*'Input| Escalations'!$K$19,\"\")","v":29985.375322187636},{"$f":"IFERROR('Input| Projects'!J18*'Input| Escalations'!$K$19,\"\")","v":24761.104792624643},{"$f":"IFERROR('Input| Projects'!K18*'Input| Escalations'!$K$19,\"\")","v":15116.719315757256},{"$f":"IFERROR('Input| Projects'!L18*'Input| Escalations'!$K$19,\"\")","v":17718.039843016399},{"$f":"IFERROR('Input| Projects'!M18*'Input| Escalations'!$K$19,\"\")","v":18891.107778394682},{"$f":"IFERROR('Input| Projects'!N18*'Input| Escalations'!$K$19,\"\")","v":16937.438904288771},{"$f":"IFERROR('Input| Projects'!O18*'Input| Escalations'!$K$19,\"\")","v":14385.813165478987},{"$f":"IF(ABS(SUM(F18:L18)-(SUM('Input| Projects'!I18:O18)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y18*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z18*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA18*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042513027165645},{"$f":"'Input| Projects'!$Y18*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z18*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA18*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128205009099787},{"$f":"'Input| Projects'!$Y18*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z18*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA18*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239112563089079},{"$f":"'Input| Projects'!$Y18*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z18*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA18*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0317101756779132},{"$f":"'Input| Projects'!$Y18*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z18*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA18*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0390543435589554},{"$f":"'Input| Projects'!$Y18*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z18*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA18*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477155326835519},{"$f":"'Input| Projects'!$Y18*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z18*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA18*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0571325478122133},null,30112.852229752058,25078.554559150565,15478.179065866147,18279.881999106714,19628.887591781364,17745.617823902026,15207.711323973283,null,{"$f":"'Input| Projects'!Q18*N18*'Input| Escalations'!$K$19","v":1364.112206007768},{"$f":"'Input| Projects'!R18*O18*'Input| Escalations'!$K$19","v":1136.0585215295205},{"$f":"'Input| Projects'!S18*P18*'Input| Escalations'!$K$19","v":876.06493512802376},{"$f":"'Input| Projects'!T18*Q18*'Input| Escalations'!$K$19","v":1034.6413211494403},{"$f":"'Input| Projects'!U18*R18*'Input| Escalations'!$K$19","v":1110.9950376948252},{"$f":"'Input| Projects'!V18*S18*'Input| Escalations'!$K$19","v":1004.4019688328544},{"$f":"'Input| Projects'!W18*T18*'Input| Escalations'!$K$19","v":860.75646093688783},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF18),\"\"))),\"\")","v":943.22325029394142},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF18),\"\"))),\"\")","v":794.18892607570683},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF18),\"\"))),\"\")","v":497.07713949502818},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF18),\"\"))),\"\")","v":592.79439847008007},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF18),\"\"))),\"\")","v":642.34662741763611},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF18),\"\"))),\"\")","v":586.90728793635935},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC18=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF18),\"\"))),\"\")","v":508.737673027705},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG18),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG18),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG18),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG18),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG18),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG18),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB18),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB18,'Input| Projects'!$Y18),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD18=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG18),\"\"))),\"\")","v":0},null,943.22325029394142,794.18892607570683,497.07713949502818,592.79439847008007,642.34662741763611,586.90728793635935,508.737673027705,null,42.72801323831554,35.976758351229513,28.134566095418592,33.552162953406537,36.356819111838199,33.218952497197932,28.794552293368106,null,31056.075480045998,25872.74348522627,15975.256205361175,18872.676397576794,20271.234219198999,18332.525111838386,15716.448997000987,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR18:$CO18)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR18:$CO18))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR18:$CO18)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR18:$CO18))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B19,\"\")","v":10},{"$f":"IFERROR(IF('Input| Projects'!C19=\"\",\"\",'Input| Projects'!C19),\"\")","v":"Medium Density & High Rise Inlet service pipes"},{"$f":"IFERROR(IF('Input| Projects'!D19=\"\",\"\",'Input| Projects'!D19),\"\")","v":"R-CGE"},null,{"$f":"IFERROR('Input| Projects'!I19*'Input| Escalations'!$K$19,\"\")","v":1085.225670766489},{"$f":"IFERROR('Input| Projects'!J19*'Input| Escalations'!$K$19,\"\")","v":1703.4357623599092},{"$f":"IFERROR('Input| Projects'!K19*'Input| Escalations'!$K$19,\"\")","v":2821.8376137640289},{"$f":"IFERROR('Input| Projects'!L19*'Input| Escalations'!$K$19,\"\")","v":1743.5290914550126},{"$f":"IFERROR('Input| Projects'!M19*'Input| Escalations'!$K$19,\"\")","v":902.27354333089841},{"$f":"IFERROR('Input| Projects'!N19*'Input| Escalations'!$K$19,\"\")","v":278.47640487104798},{"$f":"IFERROR('Input| Projects'!O19*'Input| Escalations'!$K$19,\"\")","v":45.081365420480957},{"$f":"IF(ABS(SUM(F19:L19)-(SUM('Input| Projects'!I19:O19)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y19*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z19*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA19*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042570042614569},{"$f":"'Input| Projects'!$Y19*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z19*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA19*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128376948541311},{"$f":"'Input| Projects'!$Y19*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z19*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA19*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239433243855358},{"$f":"'Input| Projects'!$Y19*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z19*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA19*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0317527031106162},{"$f":"'Input| Projects'!$Y19*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z19*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA19*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391067204673754},{"$f":"'Input| Projects'!$Y19*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z19*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA19*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477795253629272},{"$f":"'Input| Projects'!$Y19*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z19*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA19*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572091699226334},null,1089.8454810715843,1725.3039508806999,2889.4017871136875,1798.8908530607059,937.55850257504812,291.78187532056097,47.660432915165579,null,{"$f":"'Input| Projects'!Q19*N19*'Input| Escalations'!$K$19","v":49.370000292542763},{"$f":"'Input| Projects'!R19*O19*'Input| Escalations'!$K$19","v":78.156268974895696},{"$f":"'Input| Projects'!S19*P19*'Input| Escalations'!$K$19","v":163.5401411506347},{"$f":"'Input| Projects'!T19*Q19*'Input| Escalations'!$K$19","v":101.81722228323595},{"$f":"'Input| Projects'!U19*R19*'Input| Escalations'!$K$19","v":53.065811245747724},{"$f":"'Input| Projects'!V19*S19*'Input| Escalations'!$K$19","v":16.514854143143754},{"$f":"'Input| Projects'!W19*T19*'Input| Escalations'!$K$19","v":2.6975805029983717},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF19),\"\"))),\"\")","v":34.137171368936379},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF19),\"\"))),\"\")","v":54.637012219835349},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF19),\"\"))),\"\")","v":92.792283192901692},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF19),\"\"))),\"\")","v":58.335848185757484},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF19),\"\"))),\"\")","v":30.68118553941736},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF19),\"\"))),\"\")","v":9.6502083394761193},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC19=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF19),\"\"))),\"\")","v":1.594365991056931},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG19),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG19),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG19),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG19),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG19),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG19),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB19),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB19,'Input| Projects'!$Y19),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD19=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG19),\"\"))),\"\")","v":0},null,34.137171368936379,54.637012219835349,92.792283192901692,58.335848185757484,30.68118553941736,9.6502083394761193,1.594365991056931,null,1.5464138630128177,2.475056653558541,5.252043228718235,3.3018090073138735,1.7365551015310225,0.54620179201434849,9.0241115093822294E-2,null,1123.9826524405207,1779.9409631005351,2982.1940703065893,1857.2267012464633,968.23968811446548,301.43208366003711,49.254798906222511,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR19:$CO19)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR19:$CO19))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR19:$CO19)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR19:$CO19))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B20,\"\")","v":11},{"$f":"IFERROR(IF('Input| Projects'!C20=\"\",\"\",'Input| Projects'!C20),\"\")","v":"Electricity to Gas Meters"},{"$f":"IFERROR(IF('Input| Projects'!D20=\"\",\"\",'Input| Projects'!D20),\"\")","v":"R-CGK"},null,{"$f":"IFERROR('Input| Projects'!I20*'Input| Escalations'!$K$19,\"\")","v":1300.083165900875},{"$f":"IFERROR('Input| Projects'!J20*'Input| Escalations'!$K$19,\"\")","v":1235.0790076058311},{"$f":"IFERROR('Input| Projects'!K20*'Input| Escalations'!$K$19,\"\")","v":1111.5711068452481},{"$f":"IFERROR('Input| Projects'!L20*'Input| Escalations'!$K$19,\"\")","v":889.25688547619848},{"$f":"IFERROR('Input| Projects'!M20*'Input| Escalations'!$K$19,\"\")","v":622.47981983333887},{"$f":"IFERROR('Input| Projects'!N20*'Input| Escalations'!$K$19,\"\")","v":435.73587388333715},{"$f":"IFERROR('Input| Projects'!O20*'Input| Escalations'!$K$19,\"\")","v":217.86793694166857},{"$f":"IF(ABS(SUM(F20:L20)-(SUM('Input| Projects'!I20:O20)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y20*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z20*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA20*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042518249467209},{"$f":"'Input| Projects'!$Y20*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z20*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA20*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128220757807052},{"$f":"'Input| Projects'!$Y20*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z20*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA20*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239141935683689},{"$f":"'Input| Projects'!$Y20*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z20*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA20*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0317140709568697},{"$f":"'Input| Projects'!$Y20*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z20*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA20*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0390591409957204},{"$f":"'Input| Projects'!$Y20*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z20*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA20*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477213940610557},{"$f":"'Input| Projects'!$Y20*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z20*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA20*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0571395659761453},null,1305.6108919384642,1250.9152842365111,1138.1534334593514,917.45884144107561,646.79334688319989,456.52979722746232,230.31681629863371,null,{"$f":"'Input| Projects'!Q20*N20*'Input| Escalations'!$K$19","v":59.144173404812442},{"$f":"'Input| Projects'!R20*O20*'Input| Escalations'!$K$19","v":56.666462375913959},{"$f":"'Input| Projects'!S20*P20*'Input| Escalations'!$K$19","v":64.419484333799275},{"$f":"'Input| Projects'!T20*Q20*'Input| Escalations'!$K$19","v":51.928170425564872},{"$f":"'Input| Projects'!U20*R20*'Input| Escalations'!$K$19","v":36.608503433589107},{"$f":"'Input| Projects'!V20*S20*'Input| Escalations'!$K$19","v":25.83958652307437},{"$f":"'Input| Projects'!W20*T20*'Input| Escalations'!$K$19","v":13.035931802502668},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF20),\"\"))),\"\")","v":40.895579725146142},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF20),\"\"))),\"\")","v":39.614048084640956},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF20),\"\"))),\"\")","v":36.551460646818683},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF20),\"\"))),\"\")","v":29.752077286915533},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF20),\"\"))),\"\")","v":21.166024975380903},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF20),\"\"))),\"\")","v":15.098976424027901},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC20=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF20),\"\"))),\"\")","v":7.7046991941653564},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG20),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG20),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG20),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG20),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG20),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG20),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB20),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB20,'Input| Projects'!$Y20),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD20=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG20),\"\"))),\"\")","v":0},null,40.895579725146142,39.614048084640956,36.551460646818683,29.752077286915533,21.166024975380903,15.098976424027901,7.7046991941653564,null,1.8525697615491208,1.7945163782342355,2.068812672609937,1.6839675744394189,1.197997013606559,0.85460206559997931,0.43608597438975921,null,1346.5064716636102,1290.529332321152,1174.7048941061701,947.21091872799116,667.95937185858077,471.62877365149023,238.02151549279907,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR20:$CO20)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR20:$CO20))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR20:$CO20)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR20:$CO20))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B21,\"\")","v":12},{"$f":"IFERROR(IF('Input| Projects'!C21=\"\",\"\",'Input| Projects'!C21),\"\")","v":"Industrial & Commercial Contract Meters"},{"$f":"IFERROR(IF('Input| Projects'!D21=\"\",\"\",'Input| Projects'!D21),\"\")","v":"R-CGM"},null,{"$f":"IFERROR('Input| Projects'!I21*'Input| Escalations'!$K$19,\"\")","v":386.89821104335664},{"$f":"IFERROR('Input| Projects'!J21*'Input| Escalations'!$K$19,\"\")","v":386.89821104335664},{"$f":"IFERROR('Input| Projects'!K21*'Input| Escalations'!$K$19,\"\")","v":386.89821104335664},{"$f":"IFERROR('Input| Projects'!L21*'Input| Escalations'!$K$19,\"\")","v":386.89821104335664},{"$f":"IFERROR('Input| Projects'!M21*'Input| Escalations'!$K$19,\"\")","v":386.89821104335664},{"$f":"IFERROR('Input| Projects'!N21*'Input| Escalations'!$K$19,\"\")","v":386.89821104335664},{"$f":"IFERROR('Input| Projects'!O21*'Input| Escalations'!$K$19,\"\")","v":386.89821104335664},{"$f":"IF(ABS(SUM(F21:L21)-(SUM('Input| Projects'!I21:O21)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y21*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z21*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA21*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0004664621372277},{"$f":"'Input| Projects'!$Y21*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z21*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA21*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014066931135008},{"$f":"'Input| Projects'!$Y21*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z21*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA21*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0026235948049982},{"$f":"'Input| Projects'!$Y21*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z21*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA21*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0034793091211671},{"$f":"'Input| Projects'!$Y21*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z21*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA21*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042851271196367},{"$f":"'Input| Projects'!$Y21*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z21*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA21*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0052354515400199},{"$f":"'Input| Projects'!$Y21*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z21*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA21*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0062687068257716},null,387.07868440976949,387.44245809245712,387.91327517991306,388.24434951800305,388.55611906003742,388.92379787819453,389.32356249980296,null,{"$f":"'Input| Projects'!Q21*N21*'Input| Escalations'!$K$19","v":17.534664403762559},{"$f":"'Input| Projects'!R21*O21*'Input| Escalations'!$K$19","v":17.551143351588308},{"$f":"'Input| Projects'!S21*P21*'Input| Escalations'!$K$19","v":21.955891375183079},{"$f":"'Input| Projects'!T21*Q21*'Input| Escalations'!$K$19","v":21.974630182718975},{"$f":"'Input| Projects'!U21*R21*'Input| Escalations'!$K$19","v":21.992276338798121},{"$f":"'Input| Projects'!V21*S21*'Input| Escalations'!$K$19","v":22.013086959905809},{"$f":"'Input| Projects'!W21*T21*'Input| Escalations'!$K$19","v":22.035713637488847},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF21),\"\"))),\"\")","v":12.124444806585222},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF21),\"\"))),\"\")","v":12.269547233387391},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF21),\"\"))),\"\")","v":12.457720018487761},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF21),\"\"))),\"\")","v":12.590293287625098},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF21),\"\"))),\"\")","v":12.715326402154503},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF21),\"\"))),\"\")","v":12.863018559948234},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC21=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF21),\"\"))),\"\")","v":13.023890250256173},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG21),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG21),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG21),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG21),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG21),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG21),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB21),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB21,'Input| Projects'!$Y21),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD21=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG21),\"\"))),\"\")","v":0},null,12.124444806585222,12.269547233387391,12.457720018487761,12.590293287625098,12.715326402154503,12.863018559948234,13.023890250256173,null,0.54923734973831051,0.55581048967244884,0.70510695304640725,0.71261060007958055,0.71968747436194491,0.72804685049307005,0.73715218816449934,null,399.20312921635474,399.71200532584453,400.37099519840081,400.83464280562816,401.27144546219193,401.78681643814275,402.34745275005912,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR21:$CO21)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR21:$CO21))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR21:$CO21)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR21:$CO21))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B22,\"\")","v":13},{"$f":"IFERROR(IF('Input| Projects'!C22=\"\",\"\",'Input| Projects'!C22),\"\")","v":"Industrial & Commercial Tariff Meters"},{"$f":"IFERROR(IF('Input| Projects'!D22=\"\",\"\",'Input| Projects'!D22),\"\")","v":"R-CGN"},null,{"$f":"IFERROR('Input| Projects'!I22*'Input| Escalations'!$K$19,\"\")","v":1719.8372204620641},{"$f":"IFERROR('Input| Projects'!J22*'Input| Escalations'!$K$19,\"\")","v":1742.4290151129592},{"$f":"IFERROR('Input| Projects'!K22*'Input| Escalations'!$K$19,\"\")","v":1765.3175757481431},{"$f":"IFERROR('Input| Projects'!L22*'Input| Escalations'!$K$19,\"\")","v":1788.5068006878171},{"$f":"IFERROR('Input| Projects'!M22*'Input| Escalations'!$K$19,\"\")","v":1812.0006394605421},{"$f":"IFERROR('Input| Projects'!N22*'Input| Escalations'!$K$19,\"\")","v":1835.8030934759197},{"$f":"IFERROR('Input| Projects'!O22*'Input| Escalations'!$K$19,\"\")","v":1859.9182167060953},{"$f":"IF(ABS(SUM(F22:L22)-(SUM('Input| Projects'!I22:O22)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y22*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z22*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA22*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042566418610825},{"$f":"'Input| Projects'!$Y22*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z22*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA22*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128366019763382},{"$f":"'Input| Projects'!$Y22*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z22*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA22*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239412860813224},{"$f":"'Input| Projects'!$Y22*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z22*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA22*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.031749999991054},{"$f":"'Input| Projects'!$Y22*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z22*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA22*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391033912975487},{"$f":"'Input| Projects'!$Y22*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z22*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA22*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477754578739567},{"$f":"'Input| Projects'!$Y22*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z22*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA22*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572042996844739},null,1727.1579515689307,1764.7958828519872,1807.5815488535159,1845.2918915936552,1882.8560094967761,1923.5094268331577,1966.3135357631631,null,{"$f":"'Input| Projects'!Q22*N22*'Input| Escalations'!$K$19","v":78.240255206072561},{"$f":"'Input| Projects'!R22*O22*'Input| Escalations'!$K$19","v":79.945253493195025},{"$f":"'Input| Projects'!S22*P22*'Input| Escalations'!$K$19","v":102.30911566510902},{"$f":"'Input| Projects'!T22*Q22*'Input| Escalations'!$K$19","v":104.44352106420087},{"$f":"'Input| Projects'!U22*R22*'Input| Escalations'!$K$19","v":106.56965013751753},{"$f":"'Input| Projects'!V22*S22*'Input| Escalations'!$K$19","v":108.87063355875672},{"$f":"'Input| Projects'!W22*T22*'Input| Escalations'!$K$19","v":111.29334612419501},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF22),\"\"))),\"\")","v":54.099675594339615},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF22),\"\"))),\"\")","v":55.887644706127809},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF22),\"\"))),\"\")","v":58.049946436500825},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF22),\"\"))),\"\")","v":59.84057757771258},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF22),\"\"))),\"\")","v":61.615626558464733},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF22),\"\"))),\"\")","v":63.616928541202789},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC22=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF22),\"\"))),\"\")","v":65.778324648371523},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG22),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG22),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG22),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG22),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG22),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG22),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB22),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB22,'Input| Projects'!$Y22),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD22=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG22),\"\"))),\"\")","v":0},null,54.099675594339615,55.887644706127809,58.049946436500825,59.84057757771258,61.615626558464733,63.616928541202789,65.778324648371523,null,2.4507153044235848,2.5317103051875898,3.2856269683059476,3.3869766908985315,3.487444463209104,3.6007181554320775,3.7230531750978275,null,1781.2576271632704,1820.683527558115,1865.6314952900168,1905.1324691713678,1944.4716360552409,1987.1263553743604,2032.0918604115348,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR22:$CO22)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR22:$CO22))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR22:$CO22)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR22:$CO22))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B23,\"\")","v":14},{"$f":"IFERROR(IF('Input| Projects'!C23=\"\",\"\",'Input| Projects'!C23),\"\")","v":"New Homes Meters"},{"$f":"IFERROR(IF('Input| Projects'!D23=\"\",\"\",'Input| Projects'!D23),\"\")","v":"R-CGL"},null,{"$f":"IFERROR('Input| Projects'!I23*'Input| Escalations'!$K$19,\"\")","v":2677.2807765868542},{"$f":"IFERROR('Input| Projects'!J23*'Input| Escalations'!$K$19,\"\")","v":2210.8254159251287},{"$f":"IFERROR('Input| Projects'!K23*'Input| Escalations'!$K$19,\"\")","v":1349.7147057281989},{"$f":"IFERROR('Input| Projects'!L23*'Input| Escalations'!$K$19,\"\")","v":1581.976779040262},{"$f":"IFERROR('Input| Projects'!M23*'Input| Escalations'!$K$19,\"\")","v":1686.7155791811031},{"$f":"IFERROR('Input| Projects'!N23*'Input| Escalations'!$K$19,\"\")","v":1512.2798729656956},{"$f":"IFERROR('Input| Projects'!O23*'Input| Escalations'!$K$19,\"\")","v":1284.4548593996738},{"$f":"IF(ABS(SUM(F23:L23)-(SUM('Input| Projects'!I23:O23)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y23*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z23*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA23*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042513031814977},{"$f":"'Input| Projects'!$Y23*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z23*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA23*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128205023120611},{"$f":"'Input| Projects'!$Y23*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z23*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA23*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239112589239032},{"$f":"'Input| Projects'!$Y23*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z23*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA23*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0317101791458183},{"$f":"'Input| Projects'!$Y23*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z23*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA23*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0390543478300371},{"$f":"'Input| Projects'!$Y23*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z23*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA23*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477155379018432},{"$f":"'Input| Projects'!$Y23*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z23*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA23*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0571325540603731},null,2688.6627088701207,2239.1693082815605,1381.9880835302656,1632.1415461081533,1752.5891561007845,1584.4391205623849,1357.8390460924345,null,{"$f":"'Input| Projects'!Q23*N23*'Input| Escalations'!$K$19","v":121.79642071181645},{"$f":"'Input| Projects'!R23*O23*'Input| Escalations'!$K$19","v":101.43436966515469},{"$f":"'Input| Projects'!S23*P23*'Input| Escalations'!$K$19","v":78.220525527813038},{"$f":"'Input| Projects'!T23*Q23*'Input| Escalations'!$K$19","v":92.379211509721486},{"$f":"'Input| Projects'!U23*R23*'Input| Escalations'!$K$19","v":99.196546235304396},{"$f":"'Input| Projects'!V23*S23*'Input| Escalations'!$K$19","v":89.679254223830995},{"$f":"'Input| Projects'!W23*T23*'Input| Escalations'!$K$19","v":76.853690008831791},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF23),\"\"))),\"\")","v":84.216837377462511},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF23),\"\"))),\"\")","v":70.91012618177183},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF23),\"\"))),\"\")","v":44.382138264078741},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF23),\"\"))),\"\")","v":52.928370439726542},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF23),\"\"))),\"\")","v":57.352701644764672},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF23),\"\"))),\"\")","v":52.40273268462979},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC23=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF23),\"\"))),\"\")","v":45.42326336549268},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG23),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG23),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG23),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG23),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG23),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG23),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB23),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB23,'Input| Projects'!$Y23),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD23=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG23),\"\"))),\"\")","v":0},null,84.216837377462511,70.91012618177183,44.382138264078741,52.928370439726542,57.352701644764672,52.40273268462979,45.42326336549268,null,3.8150227331990512,3.212228716034264,2.5120290257468567,2.9957457668885223,3.2461629130936802,2.9659946699500463,2.5709567064868857,null,2772.8795462475832,2310.0794344633323,1426.3702217943444,1685.0699165478798,1809.9418577455492,1636.8418532470148,1403.2623094579271,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR23:$CO23)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR23:$CO23))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR23:$CO23)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR23:$CO23))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B24,\"\")","v":15},{"$f":"IFERROR(IF('Input| Projects'!C24=\"\",\"\",'Input| Projects'!C24),\"\")","v":"Medium Density Meters"},{"$f":"IFERROR(IF('Input| Projects'!D24=\"\",\"\",'Input| Projects'!D24),\"\")","v":"R-CGO"},null,{"$f":"IFERROR('Input| Projects'!I24*'Input| Escalations'!$K$19,\"\")","v":199.32444546800883},{"$f":"IFERROR('Input| Projects'!J24*'Input| Escalations'!$K$19,\"\")","v":312.87168915102342},{"$f":"IFERROR('Input| Projects'!K24*'Input| Escalations'!$K$19,\"\")","v":518.28963570961332},{"$f":"IFERROR('Input| Projects'!L24*'Input| Escalations'!$K$19,\"\")","v":320.23566956921928},{"$f":"IFERROR('Input| Projects'!M24*'Input| Escalations'!$K$19,\"\")","v":165.72145179524099},{"$f":"IFERROR('Input| Projects'!N24*'Input| Escalations'!$K$19,\"\")","v":51.148029826498629},{"$f":"IFERROR('Input| Projects'!O24*'Input| Escalations'!$K$19,\"\")","v":8.2801378602032152},{"$f":"IF(ABS(SUM(F24:L24)-(SUM('Input| Projects'!I24:O24)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042566418610825},{"$f":"'Input| Projects'!$Y24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128366019763382},{"$f":"'Input| Projects'!$Y24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239412860813224},{"$f":"'Input| Projects'!$Y24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.031749999991054},{"$f":"'Input| Projects'!$Y24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391033912975487},{"$f":"'Input| Projects'!$Y24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477754578739567},{"$f":"'Input| Projects'!$Y24*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z24*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA24*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572042996844739},null,200.17289824652502,316.8878984943197,530.69815615112157,330.40315207517716,172.20172257118816,53.591650370810392,8.7537973477870388,null,{"$f":"'Input| Projects'!Q24*N24*'Input| Escalations'!$K$19","v":9.0678322905675852},{"$f":"'Input| Projects'!R24*O24*'Input| Escalations'!$K$19","v":14.355021801792683},{"$f":"'Input| Projects'!S24*P24*'Input| Escalations'!$K$19","v":30.037515638153479},{"$f":"'Input| Projects'!T24*Q24*'Input| Escalations'!$K$19","v":18.700818407455024},{"$f":"'Input| Projects'!U24*R24*'Input| Escalations'!$K$19","v":9.7466174975292486},{"$f":"'Input| Projects'!V24*S24*'Input| Escalations'!$K$19","v":3.0332874109878687},{"$f":"'Input| Projects'!W24*T24*'Input| Escalations'!$K$19","v":0.49546492988474639},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF24),\"\"))),\"\")","v":6.2700049222936176},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF24),\"\"))),\"\")","v":10.035221894387984},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF24),\"\"))),\"\")","v":17.043214209650532},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF24),\"\"))),\"\")","v":10.714573419926573},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF24),\"\"))),\"\")","v":5.6352248802639222},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF24),\"\"))),\"\")","v":1.7724561910039909},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC24=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF24),\"\"))),\"\")","v":0.29283739005809506},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG24),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG24),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG24),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG24),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG24),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG24),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB24),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB24,'Input| Projects'!$Y24),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD24=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG24),\"\"))),\"\")","v":0},null,6.2700049222936176,10.035221894387984,17.043214209650532,10.714573419926573,5.6352248802639222,1.7724561910039909,0.29283739005809506,null,0.28403122297990091,0.45459555181577566,0.96464592426622009,0.60644485556784389,0.31895372822293794,0.1003210204108259,1.6574596277288179E-2,null,206.44290316881865,326.92312038870767,547.74137036077207,341.11772549510374,177.83694745145209,55.364106561814381,9.0466347378451335,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR24:$CO24)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR24:$CO24))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR24:$CO24)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR24:$CO24))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B25,\"\")","v":16},{"$f":"IFERROR(IF('Input| Projects'!C25=\"\",\"\",'Input| Projects'!C25),\"\")","v":"High Rise Individually Metered Meters"},{"$f":"IFERROR(IF('Input| Projects'!D25=\"\",\"\",'Input| Projects'!D25),\"\")","v":"R-CGU"},null,{"$f":"IFERROR('Input| Projects'!I25*'Input| Escalations'!$K$19,\"\")","v":1686.0171429130951},{"$f":"IFERROR('Input| Projects'!J25*'Input| Escalations'!$K$19,\"\")","v":2681.7597913781842},{"$f":"IFERROR('Input| Projects'!K25*'Input| Escalations'!$K$19,\"\")","v":4483.1545545969784},{"$f":"IFERROR('Input| Projects'!L25*'Input| Escalations'!$K$19,\"\")","v":2746.3375752769252},{"$f":"IFERROR('Input| Projects'!M25*'Input| Escalations'!$K$19,\"\")","v":1391.3386211738416},{"$f":"IFERROR('Input| Projects'!N25*'Input| Escalations'!$K$19,\"\")","v":386.59699174818746},{"$f":"IFERROR('Input| Projects'!O25*'Input| Escalations'!$K$19,\"\")","v":10.670752624343168},{"$f":"IF(ABS(SUM(F25:L25)-(SUM('Input| Projects'!I25:O25)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y25*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z25*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA25*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042627140425426},{"$f":"'Input| Projects'!$Y25*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z25*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA25*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128549136358749},{"$f":"'Input| Projects'!$Y25*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z25*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA25*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239754387862516},{"$f":"'Input| Projects'!$Y25*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z25*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA25*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0317952919765183},{"$f":"'Input| Projects'!$Y25*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z25*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA25*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391591730371001},{"$f":"'Input| Projects'!$Y25*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z25*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA25*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0478436104832227},{"$f":"'Input| Projects'!$Y25*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z25*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA25*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572859027178767},null,1693.2041518641583,2716.2335818885126,4590.6401521900234,2833.6581803489385,1445.8222909935885,405.0931876353734,11.282036321107817,null,{"$f":"'Input| Projects'!Q25*N25*'Input| Escalations'!$K$19","v":76.702148079446374},{"$f":"'Input| Projects'!R25*O25*'Input| Escalations'!$K$19","v":123.04538125954961},{"$f":"'Input| Projects'!S25*P25*'Input| Escalations'!$K$19","v":259.83023261395527},{"$f":"'Input| Projects'!T25*Q25*'Input| Escalations'!$K$19","v":160.38505300774992},{"$f":"'Input| Projects'!U25*R25*'Input| Escalations'!$K$19","v":81.833541670237111},{"$f":"'Input| Projects'!V25*S25*'Input| Escalations'!$K$19","v":22.928274420162136},{"$f":"'Input| Projects'!W25*T25*'Input| Escalations'!$K$19","v":0.63856325577470252},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF25),\"\"))),\"\")","v":53.036142552932048},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF25),\"\"))),\"\")","v":86.017821572722838},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF25),\"\"))),\"\")","v":147.42704975767407},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF25),\"\"))),\"\")","v":91.892097365390896},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF25),\"\"))),\"\")","v":47.313892247965555},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF25),\"\"))),\"\")","v":13.397794682377151},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC25=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF25),\"\"))),\"\")","v":0.37741358858953339},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG25),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG25),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG25),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG25),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG25),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG25),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB25),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB25,'Input| Projects'!$Y25),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD25=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG25),\"\"))),\"\")","v":0},null,53.036142552932048,86.017821572722838,147.42704975767407,91.892097365390896,47.313892247965555,13.397794682377151,0.37741358858953339,null,2.4025372576478219,3.8966073172443445,8.3443710162843505,5.2010927108811247,2.6779663012348505,0.75831517902254686,2.1361609114167592E-2,null,1746.2402944170904,2802.2514034612354,4738.0672019476979,2925.5502777143292,1493.1361832415541,418.49098231775054,11.659449909697351,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR25:$CO25)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR25:$CO25))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR25:$CO25)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR25:$CO25))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B26,\"\")","v":17},{"$f":"IFERROR(IF('Input| Projects'!C26=\"\",\"\",'Input| Projects'!C26),\"\")","v":"High Rise Volume Boundary Meters"},{"$f":"IFERROR(IF('Input| Projects'!D26=\"\",\"\",'Input| Projects'!D26),\"\")","v":"R-CGW"},null,{"$f":"IFERROR('Input| Projects'!I26*'Input| Escalations'!$K$19,\"\")","v":649.149584566405},{"$f":"IFERROR('Input| Projects'!J26*'Input| Escalations'!$K$19,\"\")","v":649.149584566405},{"$f":"IFERROR('Input| Projects'!K26*'Input| Escalations'!$K$19,\"\")","v":649.149584566405},{"$f":"IFERROR('Input| Projects'!L26*'Input| Escalations'!$K$19,\"\")","v":649.149584566405},{"$f":"IFERROR('Input| Projects'!M26*'Input| Escalations'!$K$19,\"\")","v":649.149584566405},{"$f":"IFERROR('Input| Projects'!N26*'Input| Escalations'!$K$19,\"\")","v":649.149584566405},{"$f":"IFERROR('Input| Projects'!O26*'Input| Escalations'!$K$19,\"\")","v":649.149584566405},{"$f":"IF(ABS(SUM(F26:L26)-(SUM('Input| Projects'!I26:O26)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y26*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z26*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA26*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004262588311748},{"$f":"'Input| Projects'!$Y26*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z26*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA26*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128545344740334},{"$f":"'Input| Projects'!$Y26*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z26*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA26*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239747316191887},{"$f":"'Input| Projects'!$Y26*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z26*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA26*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0317943541591363},{"$f":"'Input| Projects'!$Y26*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z26*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA26*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391580180185152},{"$f":"'Input| Projects'!$Y26*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z26*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA26*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0478421993129914},{"$f":"'Input| Projects'!$Y26*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z26*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA26*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572842130427085},null,651.91664199815375,657.4941002800183,664.71277163709237,669.78887636036552,674.56899569556788,680.20632837517655,686.33560766529263,null,{"$f":"'Input| Projects'!Q26*N26*'Input| Escalations'!$K$19","v":29.531823882516367},{"$f":"'Input| Projects'!R26*O26*'Input| Escalations'!$K$19","v":29.78448274268483},{"$f":"'Input| Projects'!S26*P26*'Input| Escalations'!$K$19","v":37.622742874659416},{"$f":"'Input| Projects'!T26*Q26*'Input| Escalations'!$K$19","v":37.910050401996678},{"$f":"'Input| Projects'!U26*R26*'Input| Escalations'!$K$19","v":38.18060515636914},{"$f":"'Input| Projects'!V26*S26*'Input| Escalations'!$K$19","v":38.499678186034984},{"$f":"'Input| Projects'!W26*T26*'Input| Escalations'!$K$19","v":38.846595393855551},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF26),\"\"))),\"\")","v":20.419949903605438},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF26),\"\"))),\"\")","v":20.821556209345875},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF26),\"\"))),\"\")","v":21.347053920563237},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF26),\"\"))),\"\")","v":21.720440760142559},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF26),\"\"))),\"\")","v":22.074970745004219},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF26),\"\"))),\"\")","v":22.496711886024421},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC26=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF26),\"\"))),\"\")","v":22.959719087334136},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG26),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG26),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG26),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG26),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG26),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG26),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB26),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB26,'Input| Projects'!$Y26),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD26=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG26),\"\"))),\"\")","v":0},null,20.419949903605438,20.821556209345875,21.347053920563237,21.720440760142559,22.074970745004219,22.496711886024421,22.959719087334136,null,0.92502373063332632,0.94321649628336812,1.2082432519038788,1.2293769470240685,1.2494433441672388,1.2733138927489818,1.2995201003431118,null,672.33659190175922,678.31565648936419,686.05982555765559,691.50931712050806,696.64396644057206,702.70304026120095,709.29532675262681,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR26:$CO26)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR26:$CO26))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR26:$CO26)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR26:$CO26))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B27,\"\")","v":18},{"$f":"IFERROR(IF('Input| Projects'!C27=\"\",\"\",'Input| Projects'!C27),\"\")","v":"Trial of Remote Reading Technology for Large I&C Meters RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D27=\"\",\"\",'Input| Projects'!D27),\"\")","v":10068368},null,{"$f":"IFERROR('Input| Projects'!I27*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J27*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K27*'Input| Escalations'!$K$19,\"\")","v":55.479465544720668},{"$f":"IFERROR('Input| Projects'!L27*'Input| Escalations'!$K$19,\"\")","v":323.89468785342171},{"$f":"IFERROR('Input| Projects'!M27*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N27*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O27*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F27:L27)-(SUM('Input| Projects'!I27:O27)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y27*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z27*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA27*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014919902209944},{"$f":"'Input| Projects'!$Y27*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z27*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA27*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0044993413222283},{"$f":"'Input| Projects'!$Y27*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z27*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA27*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083916302750171},{"$f":"'Input| Projects'!$Y27*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z27*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA27*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0111286528322543},{"$f":"'Input| Projects'!$Y27*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z27*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA27*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0137060808326559},{"$f":"'Input| Projects'!$Y27*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z27*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA27*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0167457160545217},{"$f":"'Input| Projects'!$Y27*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z27*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA27*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0200506076182714},null,0,0,55.945028707427511,327.49919938875382,0,0,0,null,{"$f":"'Input| Projects'!Q27*N27*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R27*O27*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S27*P27*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T27*Q27*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U27*R27*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V27*S27*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W27*T27*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF27),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF27),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF27),\"\"))),\"\")","v":1.7966580384240523},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF27),\"\"))),\"\")","v":10.620401757001286},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF27),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF27),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC27=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF27),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG27),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG27),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG27),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG27),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG27),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG27),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB27),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB27,'Input| Projects'!$Y27),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD27=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG27),\"\"))),\"\")","v":0},null,0,0,1.7966580384240523,10.620401757001286,0,0,0,null,"","",0,0,"","","",null,0,0,57.741686745851567,338.1196011457551,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR27:$CO27)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR27:$CO27))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR27:$CO27)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR27:$CO27))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B28,\"\")","v":19},{"$f":"IFERROR(IF('Input| Projects'!C28=\"\",\"\",'Input| Projects'!C28),\"\")","v":"Trial of Remote Reading Technology for Large I&C Meters RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D28=\"\",\"\",'Input| Projects'!D28),\"\")","v":10068368},null,{"$f":"IFERROR('Input| Projects'!I28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K28*'Input| Escalations'!$K$19,\"\")","v":89.325102863217637},{"$f":"IFERROR('Input| Projects'!L28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O28*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F28:L28)-(SUM('Input| Projects'!I28:O28)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y28*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z28*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA28*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014919902209944},{"$f":"'Input| Projects'!$Y28*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z28*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA28*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0044993413222283},{"$f":"'Input| Projects'!$Y28*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z28*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA28*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083916302750171},{"$f":"'Input| Projects'!$Y28*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z28*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA28*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0111286528322543},{"$f":"'Input| Projects'!$Y28*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z28*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA28*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0137060808326559},{"$f":"'Input| Projects'!$Y28*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z28*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA28*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0167457160545217},{"$f":"'Input| Projects'!$Y28*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z28*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA28*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0200506076182714},null,0,0,90.074686100723625,0,0,0,0,null,{"$f":"'Input| Projects'!Q28*N28*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R28*O28*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S28*P28*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T28*Q28*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U28*R28*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V28*S28*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W28*T28*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF28),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF28),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF28),\"\"))),\"\")","v":2.8927218839714821},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF28),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF28),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF28),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC28=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF28),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG28),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG28),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG28),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG28),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG28),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG28),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB28),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB28,'Input| Projects'!$Y28),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD28=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG28),\"\"))),\"\")","v":0},null,0,0,2.8927218839714821,0,0,0,0,null,"","",0,"","","","",null,0,0,92.9674079846951,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR28:$CO28)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR28:$CO28))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR28:$CO28)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR28:$CO28))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B29,\"\")","v":20},{"$f":"IFERROR(IF('Input| Projects'!C29=\"\",\"\",'Input| Projects'!C29),\"\")","v":"End of Life Replacement of Meter Data Logger Batteries"},{"$f":"IFERROR(IF('Input| Projects'!D29=\"\",\"\",'Input| Projects'!D29),\"\")","v":"R-RA1"},null,{"$f":"IFERROR('Input| Projects'!I29*'Input| Escalations'!$K$19,\"\")","v":1092.7721690096014},{"$f":"IFERROR('Input| Projects'!J29*'Input| Escalations'!$K$19,\"\")","v":1032.1121628931501},{"$f":"IFERROR('Input| Projects'!K29*'Input| Escalations'!$K$19,\"\")","v":1052.4065031747571},{"$f":"IFERROR('Input| Projects'!L29*'Input| Escalations'!$K$19,\"\")","v":1200.8228049045306},{"$f":"IFERROR('Input| Projects'!M29*'Input| Escalations'!$K$19,\"\")","v":1211.3044971378879},{"$f":"IFERROR('Input| Projects'!N29*'Input| Escalations'!$K$19,\"\")","v":1123.5482015245659},{"$f":"IFERROR('Input| Projects'!O29*'Input| Escalations'!$K$19,\"\")","v":1032.1121628931501},{"$f":"IF(ABS(SUM(F29:L29)-(SUM('Input| Projects'!I29:O29)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y29*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z29*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA29*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022776323870239},{"$f":"'Input| Projects'!$Y29*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z29*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA29*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0068685741847232},{"$f":"'Input| Projects'!$Y29*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z29*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA29*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128104384501726},{"$f":"'Input| Projects'!$Y29*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z29*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA29*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0169887039191132},{"$f":"'Input| Projects'!$Y29*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z29*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA29*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0209233366039203},{"$f":"'Input| Projects'!$Y29*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z29*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA29*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0255635624771469},{"$f":"'Input| Projects'!$Y29*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z29*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA29*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0306087215909789},null,1095.2611022933761,1039.2013018509367,1065.8882919082387,1221.2232279963728,1236.6490288613463,1152.2700961703251,1063.7037967378096,null,{"$f":"'Input| Projects'!Q29*N29*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R29*O29*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S29*P29*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T29*Q29*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U29*R29*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V29*S29*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W29*T29*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF29),\"\"))),\"\")","v":34.306804581101261},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF29),\"\"))),\"\")","v":32.909479050989859},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF29),\"\"))),\"\")","v":34.230687014819082},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF29),\"\"))),\"\")","v":39.602787855697088},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF29),\"\"))),\"\")","v":40.468790158082058},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF29),\"\"))),\"\")","v":38.109448981967844},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC29=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF29),\"\"))),\"\")","v":35.583670863746001},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG29),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG29),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG29),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG29),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG29),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG29),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB29),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB29,'Input| Projects'!$Y29),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD29=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG29),\"\"))),\"\")","v":0},null,34.306804581101261,32.909479050989859,34.230687014819082,39.602787855697088,40.468790158082058,38.109448981967844,35.583670863746001,null,0,0,0,0,0,0,0,null,1129.5679068744773,1072.1107809019265,1100.1189789230577,1260.8260158520698,1277.1178190194285,1190.3795451522931,1099.2874676015556,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR29:$CO29)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR29:$CO29))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR29:$CO29)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR29:$CO29))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B30,\"\")","v":21},{"$f":"IFERROR(IF('Input| Projects'!C30=\"\",\"\",'Input| Projects'!C30),\"\")","v":"Replacement of Testing Sample of I&C Diaphragm Gas Meters"},{"$f":"IFERROR(IF('Input| Projects'!D30=\"\",\"\",'Input| Projects'!D30),\"\")","v":"R-RA2"},null,{"$f":"IFERROR('Input| Projects'!I30*'Input| Escalations'!$K$19,\"\")","v":425.82946321021183},{"$f":"IFERROR('Input| Projects'!J30*'Input| Escalations'!$K$19,\"\")","v":487.92959326170109},{"$f":"IFERROR('Input| Projects'!K30*'Input| Escalations'!$K$19,\"\")","v":709.71577201701973},{"$f":"IFERROR('Input| Projects'!L30*'Input| Escalations'!$K$19,\"\")","v":765.16231670584932},{"$f":"IFERROR('Input| Projects'!M30*'Input| Escalations'!$K$19,\"\")","v":638.74419481531788},{"$f":"IFERROR('Input| Projects'!N30*'Input| Escalations'!$K$19,\"\")","v":664.09496546772607},{"$f":"IFERROR('Input| Projects'!O30*'Input| Escalations'!$K$19,\"\")","v":717.7672207265133},{"$f":"IF(ABS(SUM(F30:L30)-(SUM('Input| Projects'!I30:O30)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y30*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z30*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA30*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042441956108792},{"$f":"'Input| Projects'!$Y30*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z30*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA30*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.012799068266627},{"$f":"'Input| Projects'!$Y30*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z30*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA30*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.023871282720344},{"$f":"'Input| Projects'!$Y30*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z30*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA30*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0316571642635624},{"$f":"'Input| Projects'!$Y30*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z30*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA30*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0389890545485876},{"$f":"'Input| Projects'!$Y30*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z30*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA30*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0476357643498868},{"$f":"'Input| Projects'!$Y30*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z30*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA30*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0570370366048409},null,427.63676674895163,494.17463743516515,726.65759786192518,789.38518585409429,663.64822706956602,695.72963674869288,758.70653596884642,null,{"$f":"'Input| Projects'!Q30*N30*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R30*O30*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S30*P30*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T30*Q30*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U30*R30*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V30*S30*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W30*T30*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF30),\"\"))),\"\")","v":13.39484343763405},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF30),\"\"))),\"\")","v":15.649547252526297},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF30),\"\"))),\"\")","v":23.33639368044884},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF30),\"\"))),\"\")","v":25.598803998430473},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF30),\"\"))),\"\")","v":21.717593442652262},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF30),\"\"))),\"\")","v":23.01011992330497},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC30=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF30),\"\"))),\"\")","v":25.380715703831292},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG30),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG30),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG30),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG30),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG30),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG30),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB30),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB30,'Input| Projects'!$Y30),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD30=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG30),\"\"))),\"\")","v":0},null,13.39484343763405,15.649547252526297,23.33639368044884,25.598803998430473,21.717593442652262,23.01011992330497,25.380715703831292,null,0,0,0,0,0,0,0,null,441.03161018658568,509.82418468769146,749.99399154237403,814.98398985252481,685.36582051221831,718.73975667199784,784.08725167267767,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR30:$CO30)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR30:$CO30))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR30:$CO30)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR30:$CO30))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B31,\"\")","v":22},{"$f":"IFERROR(IF('Input| Projects'!C31=\"\",\"\",'Input| Projects'!C31),\"\")","v":"Replacement of Defective Residential Hot Water Meters"},{"$f":"IFERROR(IF('Input| Projects'!D31=\"\",\"\",'Input| Projects'!D31),\"\")","v":"R-RA4"},null,{"$f":"IFERROR('Input| Projects'!I31*'Input| Escalations'!$K$19,\"\")","v":2436.4433695512198},{"$f":"IFERROR('Input| Projects'!J31*'Input| Escalations'!$K$19,\"\")","v":2436.4433695512198},{"$f":"IFERROR('Input| Projects'!K31*'Input| Escalations'!$K$19,\"\")","v":2436.4433695512198},{"$f":"IFERROR('Input| Projects'!L31*'Input| Escalations'!$K$19,\"\")","v":2436.4433695512198},{"$f":"IFERROR('Input| Projects'!M31*'Input| Escalations'!$K$19,\"\")","v":2436.4433695512198},{"$f":"IFERROR('Input| Projects'!N31*'Input| Escalations'!$K$19,\"\")","v":2436.4433695512198},{"$f":"IFERROR('Input| Projects'!O31*'Input| Escalations'!$K$19,\"\")","v":2436.4433695512198},{"$f":"IF(ABS(SUM(F31:L31)-(SUM('Input| Projects'!I31:O31)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y31*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z31*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA31*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042566418610825},{"$f":"'Input| Projects'!$Y31*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z31*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA31*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128366019763382},{"$f":"'Input| Projects'!$Y31*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z31*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA31*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239412860813224},{"$f":"'Input| Projects'!$Y31*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z31*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA31*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.031749999991054},{"$f":"'Input| Projects'!$Y31*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z31*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA31*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391033912975487},{"$f":"'Input| Projects'!$Y31*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z31*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA31*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477754578739567},{"$f":"'Input| Projects'!$Y31*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z31*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA31*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572042996844739},null,2446.8144363902084,2467.7190233240372,2494.7749572825865,2513.8004465126746,2531.7165680050994,2552.8455671154952,2575.8184062272771,null,{"$f":"'Input| Projects'!Q31*N31*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R31*O31*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S31*P31*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T31*Q31*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U31*R31*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V31*S31*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W31*T31*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF31),\"\"))),\"\")","v":76.641436950229178},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF31),\"\"))),\"\")","v":78.147850043263844},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF31),\"\"))),\"\")","v":80.118959353857591},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF31),\"\"))),\"\")","v":81.519499066630729},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF31),\"\"))),\"\")","v":82.84930011603592},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF31),\"\"))),\"\")","v":84.431192150325472},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC31=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF31),\"\"))),\"\")","v":86.167854860597615},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG31),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG31),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG31),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG31),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG31),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG31),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB31),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB31,'Input| Projects'!$Y31),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD31=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG31),\"\"))),\"\")","v":0},null,76.641436950229178,78.147850043263844,80.118959353857591,81.519499066630729,82.84930011603592,84.431192150325472,86.167854860597615,null,0,0,0,0,0,0,0,null,2523.4558733404374,2545.8668733673012,2574.8939166364439,2595.3199455793056,2614.5658681211353,2637.2767592658206,2661.9862610878749,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR31:$CO31)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR31:$CO31))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR31:$CO31)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR31:$CO31))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B32,\"\")","v":23},{"$f":"IFERROR(IF('Input| Projects'!C32=\"\",\"\",'Input| Projects'!C32),\"\")","v":"End of Life Replacement of Residential and Small I&C Meter Remote Reading Technology RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D32=\"\",\"\",'Input| Projects'!D32),\"\")","v":"R-RA5-AA"},null,{"$f":"IFERROR('Input| Projects'!I32*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J32*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K32*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L32*'Input| Escalations'!$K$19,\"\")","v":236.75220749532204},{"$f":"IFERROR('Input| Projects'!M32*'Input| Escalations'!$K$19,\"\")","v":120.95355559052665},{"$f":"IFERROR('Input| Projects'!N32*'Input| Escalations'!$K$19,\"\")","v":120.95355559052663},{"$f":"IFERROR('Input| Projects'!O32*'Input| Escalations'!$K$19,\"\")","v":126.95552967913308},{"$f":"IF(ABS(SUM(F32:L32)-(SUM('Input| Projects'!I32:O32)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y32*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z32*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA32*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011677669196404},{"$f":"'Input| Projects'!$Y32*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z32*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA32*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035215927573349},{"$f":"'Input| Projects'!$Y32*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z32*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA32*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0065680512506878},{"$f":"'Input| Projects'!$Y32*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z32*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA32*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0087102934421417},{"$f":"'Input| Projects'!$Y32*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z32*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA32*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0107276224529294},{"$f":"'Input| Projects'!$Y32*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z32*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA32*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0131067167726644},{"$f":"'Input| Projects'!$Y32*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z32*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA32*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0156934247730511},null,0,0,0,238.81438869568112,122.25109966924121,122.53885958629839,128.94789673367541,null,{"$f":"'Input| Projects'!Q32*N32*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R32*O32*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S32*P32*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T32*Q32*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U32*R32*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V32*S32*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W32*T32*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF32),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF32),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF32),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF32),\"\"))),\"\")","v":7.7444609270330185},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF32),\"\"))),\"\")","v":4.0006129335375054},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF32),\"\"))),\"\")","v":4.0527723779636045},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC32=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF32),\"\"))),\"\")","v":4.3136440144477639},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG32),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG32),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG32),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG32),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG32),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG32),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB32),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB32,'Input| Projects'!$Y32),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD32=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG32),\"\"))),\"\")","v":0},null,0,0,0,7.7444609270330185,4.0006129335375054,4.0527723779636045,4.3136440144477639,null,"","","",0,0,0,0,null,0,0,0,246.55884962271415,126.25171260277872,126.59163196426199,133.26154074812317,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR32:$CO32)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR32:$CO32))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR32:$CO32)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR32:$CO32))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B33,\"\")","v":24},{"$f":"IFERROR(IF('Input| Projects'!C33=\"\",\"\",'Input| Projects'!C33),\"\")","v":"End of Life Replacement of Residential and Small I&C Meter Remote Reading Technology RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D33=\"\",\"\",'Input| Projects'!D33),\"\")","v":"R-RA5-AA"},null,{"$f":"IFERROR('Input| Projects'!I33*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J33*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K33*'Input| Escalations'!$K$19,\"\")","v":162.39063186352638},{"$f":"IFERROR('Input| Projects'!L33*'Input| Escalations'!$K$19,\"\")","v":120.95355559052665},{"$f":"IFERROR('Input| Projects'!M33*'Input| Escalations'!$K$19,\"\")","v":120.95355559052665},{"$f":"IFERROR('Input| Projects'!N33*'Input| Escalations'!$K$19,\"\")","v":120.95355559052663},{"$f":"IFERROR('Input| Projects'!O33*'Input| Escalations'!$K$19,\"\")","v":120.95355559052665},{"$f":"IF(ABS(SUM(F33:L33)-(SUM('Input| Projects'!I33:O33)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y33*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z33*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA33*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011677669196404},{"$f":"'Input| Projects'!$Y33*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z33*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA33*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035215927573349},{"$f":"'Input| Projects'!$Y33*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z33*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA33*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0065680512506878},{"$f":"'Input| Projects'!$Y33*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z33*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA33*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0087102934421417},{"$f":"'Input| Projects'!$Y33*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z33*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA33*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0107276224529294},{"$f":"'Input| Projects'!$Y33*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z33*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA33*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0131067167726644},{"$f":"'Input| Projects'!$Y33*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z33*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA33*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0156934247730511},null,0,0,163.4572218562376,122.00709655259054,122.25109966924121,122.53885958629839,122.85173111621964,null,{"$f":"'Input| Projects'!Q33*N33*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R33*O33*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S33*P33*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T33*Q33*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U33*R33*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V33*S33*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W33*T33*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF33),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF33),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF33),\"\"))),\"\")","v":5.2493803001209853},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF33),\"\"))),\"\")","v":3.9565421381553891},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF33),\"\"))),\"\")","v":4.0006129335375054},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF33),\"\"))),\"\")","v":4.0527723779636045},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC33=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF33),\"\"))),\"\")","v":4.1097113486739856},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG33),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG33),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG33),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG33),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG33),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG33),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB33),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB33,'Input| Projects'!$Y33),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD33=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG33),\"\"))),\"\")","v":0},null,0,0,5.2493803001209853,3.9565421381553891,4.0006129335375054,4.0527723779636045,4.1097113486739856,null,"","",0,0,0,0,0,null,0,0,168.70660215635857,125.96363869074592,126.25171260277872,126.59163196426199,126.96144246489362,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR33:$CO33)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR33:$CO33))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR33:$CO33)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR33:$CO33))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B34,\"\")","v":25},{"$f":"IFERROR(IF('Input| Projects'!C34=\"\",\"\",'Input| Projects'!C34),\"\")","v":"End of Life Replacement of Metreteks RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D34=\"\",\"\",'Input| Projects'!D34),\"\")","v":"R-RA6"},null,{"$f":"IFERROR('Input| Projects'!I34*'Input| Escalations'!$K$19,\"\")","v":3003.8637553347658},{"$f":"IFERROR('Input| Projects'!J34*'Input| Escalations'!$K$19,\"\")","v":1280.6947385700041},{"$f":"IFERROR('Input| Projects'!K34*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L34*'Input| Escalations'!$K$19,\"\")","v":6015.9456465494586},{"$f":"IFERROR('Input| Projects'!M34*'Input| Escalations'!$K$19,\"\")","v":603.62855656673855},{"$f":"IFERROR('Input| Projects'!N34*'Input| Escalations'!$K$19,\"\")","v":423.36026313313255},{"$f":"IFERROR('Input| Projects'!O34*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F34:L34)-(SUM('Input| Projects'!I34:O34)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y34*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z34*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA34*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014919902209944},{"$f":"'Input| Projects'!$Y34*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z34*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA34*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0044993413222283},{"$f":"'Input| Projects'!$Y34*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z34*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA34*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083916302750171},{"$f":"'Input| Projects'!$Y34*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z34*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA34*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0111286528322543},{"$f":"'Input| Projects'!$Y34*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z34*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA34*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0137060808326559},{"$f":"'Input| Projects'!$Y34*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z34*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA34*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0167457160545217},{"$f":"'Input| Projects'!$Y34*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z34*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA34*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0200506076182714},null,3008.3454906829247,1286.4570213284126,0,6082.8950171076194,611.90193835594164,430.44973388832756,0,null,{"$f":"'Input| Projects'!Q34*N34*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R34*O34*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S34*P34*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T34*Q34*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U34*R34*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V34*S34*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W34*T34*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF34),\"\"))),\"\")","v":94.230243952963264},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF34),\"\"))),\"\")","v":40.739585600980114},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF34),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF34),\"\"))),\"\")","v":197.26090643250154},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF34),\"\"))),\"\")","v":20.024219129861702},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF34),\"\"))),\"\")","v":14.236420981018009},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC34=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF34),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG34),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG34),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG34),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG34),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG34),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG34),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB34),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB34,'Input| Projects'!$Y34),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD34=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG34),\"\"))),\"\")","v":0},null,94.230243952963264,40.739585600980114,0,197.26090643250154,20.024219129861702,14.236420981018009,0,null,0,0,"",0,0,0,"",null,3102.5757346358878,1327.1966069293926,0,6280.155923540121,631.92615748580329,444.68615486934556,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR34:$CO34)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR34:$CO34))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR34:$CO34)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR34:$CO34))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B35,\"\")","v":26},{"$f":"IFERROR(IF('Input| Projects'!C35=\"\",\"\",'Input| Projects'!C35),\"\")","v":"End of Life Replacement of Metreteks RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D35=\"\",\"\",'Input| Projects'!D35),\"\")","v":"R-RA6"},null,{"$f":"IFERROR('Input| Projects'!I35*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J35*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K35*'Input| Escalations'!$K$19,\"\")","v":1212.0897885735571},{"$f":"IFERROR('Input| Projects'!L35*'Input| Escalations'!$K$19,\"\")","v":603.62855656673855},{"$f":"IFERROR('Input| Projects'!M35*'Input| Escalations'!$K$19,\"\")","v":417.35828904452615},{"$f":"IFERROR('Input| Projects'!N35*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O35*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F35:L35)-(SUM('Input| Projects'!I35:O35)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y35*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z35*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA35*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014919902209944},{"$f":"'Input| Projects'!$Y35*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z35*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA35*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0044993413222283},{"$f":"'Input| Projects'!$Y35*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z35*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA35*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083916302750171},{"$f":"'Input| Projects'!$Y35*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z35*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA35*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0111286528322543},{"$f":"'Input| Projects'!$Y35*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z35*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA35*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0137060808326559},{"$f":"'Input| Projects'!$Y35*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z35*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA35*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0167457160545217},{"$f":"'Input| Projects'!$Y35*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z35*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA35*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0200506076182714},null,0,0,1222.2611979393901,610.34612921240455,423.07863549034937,0,0,null,{"$f":"'Input| Projects'!Q35*N35*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R35*O35*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S35*P35*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T35*Q35*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U35*R35*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V35*S35*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W35*T35*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF35),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF35),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF35),\"\"))),\"\")","v":39.252556609021241},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF35),\"\"))),\"\")","v":19.792784578297045},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF35),\"\"))),\"\")","v":13.845060417660592},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF35),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC35=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF35),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG35),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG35),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG35),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG35),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG35),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG35),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB35),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB35,'Input| Projects'!$Y35),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD35=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG35),\"\"))),\"\")","v":0},null,0,0,39.252556609021241,19.792784578297045,13.845060417660592,0,0,null,"","",0,0,0,"","",null,0,0,1261.5137545484113,630.13891379070162,436.92369590800996,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR35:$CO35)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR35:$CO35))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR35:$CO35)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR35:$CO35))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B36,\"\")","v":27},{"$f":"IFERROR(IF('Input| Projects'!C36=\"\",\"\",'Input| Projects'!C36),\"\")","v":"End of Life Replacement of I&C Turbine Gas Meters RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D36=\"\",\"\",'Input| Projects'!D36),\"\")","v":"R-RA7"},null,{"$f":"IFERROR('Input| Projects'!I36*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J36*'Input| Escalations'!$K$19,\"\")","v":182.8042028604581},{"$f":"IFERROR('Input| Projects'!K36*'Input| Escalations'!$K$19,\"\")","v":42.275442532675655},{"$f":"IFERROR('Input| Projects'!L36*'Input| Escalations'!$K$19,\"\")","v":110.86376310435186},{"$f":"IFERROR('Input| Projects'!M36*'Input| Escalations'!$K$19,\"\")","v":42.939795555656119},{"$f":"IFERROR('Input| Projects'!N36*'Input| Escalations'!$K$19,\"\")","v":19.384810813240648},{"$f":"IFERROR('Input| Projects'!O36*'Input| Escalations'!$K$19,\"\")","v":185.59992539704919},{"$f":"IF(ABS(SUM(F36:L36)-(SUM('Input| Projects'!I36:O36)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042730244128641},{"$f":"'Input| Projects'!$Y36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128860062493401},{"$f":"'Input| Projects'!$Y36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0240334289892168},{"$f":"'Input| Projects'!$Y36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0318721963223154},{"$f":"'Input| Projects'!$Y36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.03925388865055},{"$f":"'Input| Projects'!$Y36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0479593314386237},{"$f":"'Input| Projects'!$Y36*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z36*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA36*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0574244620641839},null,0,185.15981896092362,43.291466378772434,114.39723472704443,44.625349509075228,20.314493379907873,196.25790127212741,null,{"$f":"'Input| Projects'!Q36*N36*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R36*O36*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S36*P36*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T36*Q36*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U36*R36*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V36*S36*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W36*T36*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF36),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF36),\"\"))),\"\")","v":5.8636504518675503},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF36),\"\"))),\"\")","v":1.3902926294192726},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF36),\"\"))),\"\")","v":3.7097635504415587},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF36),\"\"))),\"\")","v":1.4603447403962808},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF36),\"\"))),\"\")","v":0.67186864575342287},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC36=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF36),\"\"))),\"\")","v":6.5653395096401139},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG36),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG36),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG36),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG36),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG36),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG36),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB36),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB36,'Input| Projects'!$Y36),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD36=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG36),\"\"))),\"\")","v":0},null,0,5.8636504518675503,1.3902926294192726,3.7097635504415587,1.4603447403962808,0.67186864575342287,6.5653395096401139,null,"",0,0,0,0,0,0,null,0,191.02346941279117,44.681759008191705,118.106998277486,46.085694249471508,20.986362025661297,202.82324078176754,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR36:$CO36)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR36:$CO36))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR36:$CO36)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR36:$CO36))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B37,\"\")","v":28},{"$f":"IFERROR(IF('Input| Projects'!C37=\"\",\"\",'Input| Projects'!C37),\"\")","v":"End of Life Replacement of I&C Turbine Gas Meters RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D37=\"\",\"\",'Input| Projects'!D37),\"\")","v":"R-RA7"},null,{"$f":"IFERROR('Input| Projects'!I37*'Input| Escalations'!$K$19,\"\")","v":182.8042028604581},{"$f":"IFERROR('Input| Projects'!J37*'Input| Escalations'!$K$19,\"\")","v":42.275442532675655},{"$f":"IFERROR('Input| Projects'!K37*'Input| Escalations'!$K$19,\"\")","v":110.86376310435186},{"$f":"IFERROR('Input| Projects'!L37*'Input| Escalations'!$K$19,\"\")","v":42.939795555656119},{"$f":"IFERROR('Input| Projects'!M37*'Input| Escalations'!$K$19,\"\")","v":19.384810813240648},{"$f":"IFERROR('Input| Projects'!N37*'Input| Escalations'!$K$19,\"\")","v":185.59992539704919},{"$f":"IFERROR('Input| Projects'!O37*'Input| Escalations'!$K$19,\"\")","v":12.329534810459155},{"$f":"IF(ABS(SUM(F37:L37)-(SUM('Input| Projects'!I37:O37)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042730244128641},{"$f":"'Input| Projects'!$Y37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128860062493401},{"$f":"'Input| Projects'!$Y37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0240334289892168},{"$f":"'Input| Projects'!$Y37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0318721963223154},{"$f":"'Input| Projects'!$Y37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.03925388865055},{"$f":"'Input| Projects'!$Y37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0479593314386237},{"$f":"'Input| Projects'!$Y37*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z37*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA37*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0574244620641839},null,183.585329682055,42.820204149345329,113.52819948239765,44.308381149646074,20.145740018415573,194.50117373415011,13.037551714451402,null,{"$f":"'Input| Projects'!Q37*N37*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R37*O37*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S37*P37*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T37*Q37*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U37*R37*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V37*S37*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W37*T37*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF37),\"\"))),\"\")","v":5.7504334045748573},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF37),\"\"))),\"\")","v":1.3560323768860365},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF37),\"\"))),\"\")","v":3.6459245244927172},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF37),\"\"))),\"\")","v":1.4368670515526858},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF37),\"\"))),\"\")","v":0.65926039349677512},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF37),\"\"))),\"\")","v":6.4328082295895923},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC37=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF37),\"\"))),\"\")","v":0.43614016467636785},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG37),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG37),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG37),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG37),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG37),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG37),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB37),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB37,'Input| Projects'!$Y37),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD37=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG37),\"\"))),\"\")","v":0},null,5.7504334045748573,1.3560323768860365,3.6459245244927172,1.4368670515526858,0.65926039349677512,6.4328082295895923,0.43614016467636785,null,0,0,0,0,0,0,0,null,189.33576308662987,44.176236526231364,117.17412400689037,45.745248201198763,20.805000411912349,200.93398196373971,13.47369187912777,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR37:$CO37)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR37:$CO37))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR37:$CO37)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR37:$CO37))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B38,\"\")","v":29},{"$f":"IFERROR(IF('Input| Projects'!C38=\"\",\"\",'Input| Projects'!C38),\"\")","v":"Replacement of  Defective I&C Gas Regulators"},{"$f":"IFERROR(IF('Input| Projects'!D38=\"\",\"\",'Input| Projects'!D38),\"\")","v":"R-RA8"},null,{"$f":"IFERROR('Input| Projects'!I38*'Input| Escalations'!$K$19,\"\")","v":128.60492073946705},{"$f":"IFERROR('Input| Projects'!J38*'Input| Escalations'!$K$19,\"\")","v":128.60492073946705},{"$f":"IFERROR('Input| Projects'!K38*'Input| Escalations'!$K$19,\"\")","v":128.60492073946705},{"$f":"IFERROR('Input| Projects'!L38*'Input| Escalations'!$K$19,\"\")","v":128.60492073946705},{"$f":"IFERROR('Input| Projects'!M38*'Input| Escalations'!$K$19,\"\")","v":128.60492073946705},{"$f":"IFERROR('Input| Projects'!N38*'Input| Escalations'!$K$19,\"\")","v":128.60492073946705},{"$f":"IFERROR('Input| Projects'!O38*'Input| Escalations'!$K$19,\"\")","v":128.60492073946705},{"$f":"IF(ABS(SUM(F38:L38)-(SUM('Input| Projects'!I38:O38)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y38*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z38*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA38*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.003869674419166},{"$f":"'Input| Projects'!$Y38*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z38*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA38*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0116696381603074},{"$f":"'Input| Projects'!$Y38*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z38*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA38*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0217648055284749},{"$f":"'Input| Projects'!$Y38*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z38*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA38*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0288636363555037},{"$f":"'Input| Projects'!$Y38*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z38*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA38*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0355485375432261},{"$f":"'Input| Projects'!$Y38*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z38*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA38*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0434322344308697},{"$f":"'Input| Projects'!$Y38*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z38*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA38*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0520039088040671},null,129.10257991143143,130.10569363013164,131.40398182936647,132.31692640521939,133.1766375926176,134.19051980598701,135.29287930935658,null,{"$f":"'Input| Projects'!Q38*N38*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R38*O38*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S38*P38*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T38*Q38*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U38*R38*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V38*S38*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W38*T38*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF38),\"\"))),\"\")","v":4.043873164730643},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF38),\"\"))),\"\")","v":4.1201936442045488},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF38),\"\"))),\"\")","v":4.2199999837217934},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF38),\"\"))),\"\")","v":4.2908774137395884},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF38),\"\"))),\"\")","v":4.3581463090275525},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF38),\"\"))),\"\")","v":4.4381319843382299},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC38=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF38),\"\"))),\"\")","v":4.525900257493678},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG38),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG38),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG38),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG38),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG38),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG38),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB38),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB38,'Input| Projects'!$Y38),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD38=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG38),\"\"))),\"\")","v":0},null,4.043873164730643,4.1201936442045488,4.2199999837217934,4.2908774137395884,4.3581463090275525,4.4381319843382299,4.525900257493678,null,0,0,0,0,0,0,0,null,133.14645307616209,134.2258872743362,135.62398181308828,136.60780381895898,137.53478390164514,138.62865179032525,139.81877956685025,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR38:$CO38)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR38:$CO38))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR38:$CO38)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR38:$CO38))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B39,\"\")","v":30},{"$f":"IFERROR(IF('Input| Projects'!C39=\"\",\"\",'Input| Projects'!C39),\"\")","v":"Upgrade or downgrade of Meter Capacity"},{"$f":"IFERROR(IF('Input| Projects'!D39=\"\",\"\",'Input| Projects'!D39),\"\")","v":"R-RAE"},null,{"$f":"IFERROR('Input| Projects'!I39*'Input| Escalations'!$K$19,\"\")","v":1232.5245844304557},{"$f":"IFERROR('Input| Projects'!J39*'Input| Escalations'!$K$19,\"\")","v":1232.5245844304557},{"$f":"IFERROR('Input| Projects'!K39*'Input| Escalations'!$K$19,\"\")","v":1232.5245844304557},{"$f":"IFERROR('Input| Projects'!L39*'Input| Escalations'!$K$19,\"\")","v":1232.5245844304557},{"$f":"IFERROR('Input| Projects'!M39*'Input| Escalations'!$K$19,\"\")","v":1232.5245844304557},{"$f":"IFERROR('Input| Projects'!N39*'Input| Escalations'!$K$19,\"\")","v":1232.5245844304557},{"$f":"IFERROR('Input| Projects'!O39*'Input| Escalations'!$K$19,\"\")","v":1232.5245844304557},{"$f":"IF(ABS(SUM(F39:L39)-(SUM('Input| Projects'!I39:O39)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y39*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z39*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA39*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042566418610825},{"$f":"'Input| Projects'!$Y39*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z39*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA39*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128366019763382},{"$f":"'Input| Projects'!$Y39*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z39*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA39*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239412860813224},{"$f":"'Input| Projects'!$Y39*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z39*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA39*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.031749999991054},{"$f":"'Input| Projects'!$Y39*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z39*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA39*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391033912975487},{"$f":"'Input| Projects'!$Y39*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z39*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA39*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477754578739567},{"$f":"'Input| Projects'!$Y39*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z39*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA39*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572042996844739},null,1237.7710001713558,1248.3460119468411,1262.0328081085681,1271.6572399750964,1280.7204755392884,1291.4090107925288,1303.0302901266971,null,{"$f":"'Input| Projects'!Q39*N39*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R39*O39*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S39*P39*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T39*Q39*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U39*R39*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V39*S39*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W39*T39*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF39),\"\"))),\"\")","v":38.770634445172313},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF39),\"\"))),\"\")","v":39.532684240655598},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF39),\"\"))),\"\")","v":40.529810098070477},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF39),\"\"))),\"\")","v":41.238301684222968},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF39),\"\"))),\"\")","v":41.911008674369519},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF39),\"\"))),\"\")","v":42.711241032134396},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC39=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF39),\"\"))),\"\")","v":43.58976729382556},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG39),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG39),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG39),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG39),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG39),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG39),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB39),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB39,'Input| Projects'!$Y39),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD39=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG39),\"\"))),\"\")","v":0},null,38.770634445172313,39.532684240655598,40.529810098070477,41.238301684222968,41.911008674369519,42.711241032134396,43.58976729382556,null,0,0,0,0,0,0,0,null,1276.5416346165282,1287.8786961874966,1302.5626182066387,1312.8955416593194,1322.6314842136578,1334.1202518246632,1346.6200574205227,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR39:$CO39)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR39:$CO39))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR39:$CO39)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR39:$CO39))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B40,\"\")","v":31},{"$f":"IFERROR(IF('Input| Projects'!C40=\"\",\"\",'Input| Projects'!C40),\"\")","v":"End of Life Replacement of Indstrial & Commercial Diaphragm Gas Meters Sets RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D40=\"\",\"\",'Input| Projects'!D40),\"\")","v":"R-RAF"},null,{"$f":"IFERROR('Input| Projects'!I40*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J40*'Input| Escalations'!$K$19,\"\")","v":1448.9029436855878},{"$f":"IFERROR('Input| Projects'!K40*'Input| Escalations'!$K$19,\"\")","v":737.45492383612748},{"$f":"IFERROR('Input| Projects'!L40*'Input| Escalations'!$K$19,\"\")","v":1438.9227041603792},{"$f":"IFERROR('Input| Projects'!M40*'Input| Escalations'!$K$19,\"\")","v":2237.2920372899339},{"$f":"IFERROR('Input| Projects'!N40*'Input| Escalations'!$K$19,\"\")","v":3762.4612759882893},{"$f":"IFERROR('Input| Projects'!O40*'Input| Escalations'!$K$19,\"\")","v":2094.4274995932574},{"$f":"IF(ABS(SUM(F40:L40)-(SUM('Input| Projects'!I40:O40)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y40*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z40*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA40*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0020298760051183},{"$f":"'Input| Projects'!$Y40*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z40*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA40*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0061214241623784},{"$f":"'Input| Projects'!$Y40*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z40*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA40*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0114169440921177},{"$f":"'Input| Projects'!$Y40*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z40*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA40*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0151407060419111},{"$f":"'Input| Projects'!$Y40*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z40*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA40*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0186473371037741},{"$f":"'Input| Projects'!$Y40*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z40*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA40*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0227828083115307},{"$f":"'Input| Projects'!$Y40*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z40*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA40*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0272791649165369},null,0,1457.7722931740059,745.87440547202141,1460.7090098411034,2279.0115761088687,3848.1807100186875,2151.5617327603918,null,{"$f":"'Input| Projects'!Q40*N40*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R40*O40*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S40*P40*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T40*Q40*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U40*R40*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V40*S40*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W40*T40*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF40),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF40),\"\"))),\"\")","v":46.164806239056155},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF40),\"\"))),\"\")","v":23.953535769088862},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF40),\"\"))),\"\")","v":47.369021248107465},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF40),\"\"))),\"\")","v":74.579641506135374},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF40),\"\"))),\"\")","v":127.27228358113383},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC40=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF40),\"\"))),\"\")","v":71.975360787819071},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG40),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG40),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG40),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG40),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG40),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG40),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB40),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB40,'Input| Projects'!$Y40),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD40=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG40),\"\"))),\"\")","v":0},null,0,46.164806239056155,23.953535769088862,47.369021248107465,74.579641506135374,127.27228358113383,71.975360787819071,null,"",0,0,0,0,0,0,null,0,1503.937099413062,769.82794124111024,1508.0780310892108,2353.5912176150041,3975.4529935998212,2223.537093548211,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR40:$CO40)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR40:$CO40))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR40:$CO40)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR40:$CO40))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B41,\"\")","v":32},{"$f":"IFERROR(IF('Input| Projects'!C41=\"\",\"\",'Input| Projects'!C41),\"\")","v":"End of Life Replacement of Indstrial & Commercial Diaphragm Gas Meters Sets RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D41=\"\",\"\",'Input| Projects'!D41),\"\")","v":"R-RAF"},null,{"$f":"IFERROR('Input| Projects'!I41*'Input| Escalations'!$K$19,\"\")","v":1448.9029436855878},{"$f":"IFERROR('Input| Projects'!J41*'Input| Escalations'!$K$19,\"\")","v":737.45492383612748},{"$f":"IFERROR('Input| Projects'!K41*'Input| Escalations'!$K$19,\"\")","v":1438.9227041603792},{"$f":"IFERROR('Input| Projects'!L41*'Input| Escalations'!$K$19,\"\")","v":2237.2920372899343},{"$f":"IFERROR('Input| Projects'!M41*'Input| Escalations'!$K$19,\"\")","v":3762.4612759882893},{"$f":"IFERROR('Input| Projects'!N41*'Input| Escalations'!$K$19,\"\")","v":2094.4274995932574},{"$f":"IFERROR('Input| Projects'!O41*'Input| Escalations'!$K$19,\"\")","v":954.50491554703274},{"$f":"IF(ABS(SUM(F41:L41)-(SUM('Input| Projects'!I41:O41)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y41*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z41*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA41*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0020298760051183},{"$f":"'Input| Projects'!$Y41*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z41*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA41*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0061214241623784},{"$f":"'Input| Projects'!$Y41*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z41*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA41*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0114169440921177},{"$f":"'Input| Projects'!$Y41*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z41*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA41*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0151407060419111},{"$f":"'Input| Projects'!$Y41*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z41*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA41*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0186473371037741},{"$f":"'Input| Projects'!$Y41*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z41*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA41*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0227828083115307},{"$f":"'Input| Projects'!$Y41*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z41*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA41*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0272791649165369},null,1451.8440370047203,741.96919822556288,1455.3508042266571,2271.1662183564495,3832.621159741539,2142.144439838889,980.54301255188534,null,{"$f":"'Input| Projects'!Q41*N41*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R41*O41*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S41*P41*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T41*Q41*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U41*R41*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V41*S41*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W41*T41*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF41),\"\"))),\"\")","v":45.476032660581524},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF41),\"\"))),\"\")","v":23.496717856293067},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF41),\"\"))),\"\")","v":46.738160325469359},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF41),\"\"))),\"\")","v":73.651165379621673},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF41),\"\"))),\"\")","v":125.4208250273049},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF41),\"\"))),\"\")","v":70.847924035667276},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC41=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF41),\"\"))),\"\")","v":32.801725380127174},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG41),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG41),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG41),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG41),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG41),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG41),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB41),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB41,'Input| Projects'!$Y41),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD41=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG41),\"\"))),\"\")","v":0},null,45.476032660581524,23.496717856293067,46.738160325469359,73.651165379621673,125.4208250273049,70.847924035667276,32.801725380127174,null,0,0,0,0,0,0,0,null,1497.3200696653018,765.46591608185599,1502.0889645521265,2344.817383736071,3958.041984768844,2212.9923638745563,1013.3447379320125,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR41:$CO41)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR41:$CO41))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR41:$CO41)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR41:$CO41))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B42,\"\")","v":33},{"$f":"IFERROR(IF('Input| Projects'!C42=\"\",\"\",'Input| Projects'!C42),\"\")","v":"Replacement of Defective Mercury/Metretek Equipment"},{"$f":"IFERROR(IF('Input| Projects'!D42=\"\",\"\",'Input| Projects'!D42),\"\")","v":"R-RAG"},null,{"$f":"IFERROR('Input| Projects'!I42*'Input| Escalations'!$K$19,\"\")","v":269.11780507957207},{"$f":"IFERROR('Input| Projects'!J42*'Input| Escalations'!$K$19,\"\")","v":269.11780507957207},{"$f":"IFERROR('Input| Projects'!K42*'Input| Escalations'!$K$19,\"\")","v":269.11780507957207},{"$f":"IFERROR('Input| Projects'!L42*'Input| Escalations'!$K$19,\"\")","v":269.11780507957207},{"$f":"IFERROR('Input| Projects'!M42*'Input| Escalations'!$K$19,\"\")","v":269.11780507957207},{"$f":"IFERROR('Input| Projects'!N42*'Input| Escalations'!$K$19,\"\")","v":269.11780507957207},{"$f":"IFERROR('Input| Projects'!O42*'Input| Escalations'!$K$19,\"\")","v":269.11780507957207},{"$f":"IF(ABS(SUM(F42:L42)-(SUM('Input| Projects'!I42:O42)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y42*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z42*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA42*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019725901307457},{"$f":"'Input| Projects'!$Y42*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z42*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA42*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0059486692085469},{"$f":"'Input| Projects'!$Y42*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z42*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA42*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110947423303689},{"$f":"'Input| Projects'!$Y42*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z42*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA42*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0147134146300005},{"$f":"'Input| Projects'!$Y42*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z42*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA42*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0181210837720347},{"$f":"'Input| Projects'!$Y42*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z42*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA42*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0221398463318336},{"$f":"'Input| Projects'!$Y42*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z42*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA42*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0265093096098781},null,269.64866420587998,270.71869788012066,272.10359778344434,273.07744693002348,273.9945113699651,275.07603192919413,276.25193229595726,null,{"$f":"'Input| Projects'!Q42*N42*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R42*O42*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S42*P42*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T42*Q42*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U42*R42*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V42*S42*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W42*T42*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF42),\"\"))),\"\")","v":8.4461906015796853},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF42),\"\"))),\"\")","v":8.573133329152645},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF42),\"\"))),\"\")","v":8.7385265060526258},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF42),\"\"))),\"\")","v":8.8555703421137526},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF42),\"\"))),\"\")","v":8.9663486780132864},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF42),\"\"))),\"\")","v":9.0976898904249754},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC42=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF42),\"\"))),\"\")","v":9.2413488270327004},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG42),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG42),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG42),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG42),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG42),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG42),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB42),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB42,'Input| Projects'!$Y42),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD42=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG42),\"\"))),\"\")","v":0},null,8.4461906015796853,8.573133329152645,8.7385265060526258,8.8555703421137526,8.9663486780132864,9.0976898904249754,9.2413488270327004,null,0,0,0,0,0,0,0,null,278.09485480745968,279.29183120927331,280.84212428949695,281.93301727213725,282.96086004797837,284.17372181961912,285.49328112298997,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR42:$CO42)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR42:$CO42))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR42:$CO42)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR42:$CO42))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B43,\"\")","v":34},{"$f":"IFERROR(IF('Input| Projects'!C43=\"\",\"\",'Input| Projects'!C43),\"\")","v":"Replacement of Defective Meter Data Loggers"},{"$f":"IFERROR(IF('Input| Projects'!D43=\"\",\"\",'Input| Projects'!D43),\"\")","v":"R-RAI"},null,{"$f":"IFERROR('Input| Projects'!I43*'Input| Escalations'!$K$19,\"\")","v":675.92528043681489},{"$f":"IFERROR('Input| Projects'!J43*'Input| Escalations'!$K$19,\"\")","v":675.92528043681489},{"$f":"IFERROR('Input| Projects'!K43*'Input| Escalations'!$K$19,\"\")","v":675.92528043681489},{"$f":"IFERROR('Input| Projects'!L43*'Input| Escalations'!$K$19,\"\")","v":675.92528043681489},{"$f":"IFERROR('Input| Projects'!M43*'Input| Escalations'!$K$19,\"\")","v":675.92528043681489},{"$f":"IFERROR('Input| Projects'!N43*'Input| Escalations'!$K$19,\"\")","v":675.92528043681489},{"$f":"IFERROR('Input| Projects'!O43*'Input| Escalations'!$K$19,\"\")","v":675.92528043681489},{"$f":"IF(ABS(SUM(F43:L43)-(SUM('Input| Projects'!I43:O43)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y43*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z43*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA43*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0020073564536902},{"$f":"'Input| Projects'!$Y43*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z43*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA43*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0060535127599628},{"$f":"'Input| Projects'!$Y43*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z43*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA43*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0112902839123903},{"$f":"'Input| Projects'!$Y43*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z43*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA43*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149727342507735},{"$f":"'Input| Projects'!$Y43*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z43*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA43*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0184404625627457},{"$f":"'Input| Projects'!$Y43*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z43*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA43*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0225300546348768},{"$f":"'Input| Projects'!$Y43*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z43*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA43*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.026976528422632},null,677.28210341071212,680.01700274672055,683.55666875650854,686.04573003417488,688.38965526592335,691.15391393415075,694.15939797609417,null,{"$f":"'Input| Projects'!Q43*N43*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R43*O43*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S43*P43*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T43*Q43*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U43*R43*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V43*S43*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W43*T43*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF43),\"\"))),\"\")","v":21.214470886746327},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF43),\"\"))),\"\")","v":21.534812616526306},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF43),\"\"))),\"\")","v":21.952220099168489},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF43),\"\"))),\"\")","v":22.247630804096499},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF43),\"\"))),\"\")","v":22.527245690397567},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF43),\"\"))),\"\")","v":22.858785374455721},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC43=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF43),\"\"))),\"\")","v":23.221445312417028},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG43),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG43),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG43),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG43),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG43),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG43),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB43),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB43,'Input| Projects'!$Y43),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD43=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG43),\"\"))),\"\")","v":0},null,21.214470886746327,21.534812616526306,21.952220099168489,22.247630804096499,22.527245690397567,22.858785374455721,23.221445312417028,null,0,0,0,0,0,0,0,null,698.49657429745844,701.55181536324687,705.50888885567701,708.29336083827138,710.91690095632089,714.01269930860644,717.38084328851119,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR43:$CO43)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR43:$CO43))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR43:$CO43)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR43:$CO43))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B44,\"\")","v":35},{"$f":"IFERROR(IF('Input| Projects'!C44=\"\",\"\",'Input| Projects'!C44),\"\")","v":"Replacement of Defective Regulators"},{"$f":"IFERROR(IF('Input| Projects'!D44=\"\",\"\",'Input| Projects'!D44),\"\")","v":"R-RAJ"},null,{"$f":"IFERROR('Input| Projects'!I44*'Input| Escalations'!$K$19,\"\")","v":972.55740845252353},{"$f":"IFERROR('Input| Projects'!J44*'Input| Escalations'!$K$19,\"\")","v":972.55740845252353},{"$f":"IFERROR('Input| Projects'!K44*'Input| Escalations'!$K$19,\"\")","v":972.55740845252353},{"$f":"IFERROR('Input| Projects'!L44*'Input| Escalations'!$K$19,\"\")","v":972.55740845252353},{"$f":"IFERROR('Input| Projects'!M44*'Input| Escalations'!$K$19,\"\")","v":972.55740845252353},{"$f":"IFERROR('Input| Projects'!N44*'Input| Escalations'!$K$19,\"\")","v":972.55740845252353},{"$f":"IFERROR('Input| Projects'!O44*'Input| Escalations'!$K$19,\"\")","v":972.55740845252353},{"$f":"IF(ABS(SUM(F44:L44)-(SUM('Input| Projects'!I44:O44)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y44*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z44*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA44*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042566418610825},{"$f":"'Input| Projects'!$Y44*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z44*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA44*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128366019763382},{"$f":"'Input| Projects'!$Y44*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z44*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA44*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239412860813224},{"$f":"'Input| Projects'!$Y44*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z44*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA44*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.031749999991054},{"$f":"'Input| Projects'!$Y44*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z44*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA44*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391033912975487},{"$f":"'Input| Projects'!$Y44*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z44*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA44*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477754578739567},{"$f":"'Input| Projects'!$Y44*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z44*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA44*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572042996844739},null,976.69723702964848,985.04174080396751,995.84168359879493,1003.4361061621906,1010.5877013545725,1019.0217839500515,1028.191873905997,null,{"$f":"'Input| Projects'!Q44*N44*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R44*O44*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S44*P44*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T44*Q44*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U44*R44*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V44*S44*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W44*T44*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF44),\"\"))),\"\")","v":30.5930350082883},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF44),\"\"))),\"\")","v":31.194351350022352},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF44),\"\"))),\"\")","v":31.981160921237962},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF44),\"\"))),\"\")","v":32.54021568545371},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF44),\"\"))),\"\")","v":33.071033630385131},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF44),\"\"))),\"\")","v":33.702478972619254},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC44=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF44),\"\"))),\"\")","v":34.395704272236841},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG44),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG44),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG44),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG44),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG44),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG44),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB44),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB44,'Input| Projects'!$Y44),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD44=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG44),\"\"))),\"\")","v":0},null,30.5930350082883,31.194351350022352,31.981160921237962,32.54021568545371,33.071033630385131,33.702478972619254,34.395704272236841,null,0,0,0,0,0,0,0,null,1007.2902720379368,1016.2360921539898,1027.822844520033,1035.9763218476444,1043.6587349849576,1052.7242629226707,1062.5875781782338,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR44:$CO44)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR44:$CO44))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR44:$CO44)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR44:$CO44))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B45,\"\")","v":36},{"$f":"IFERROR(IF('Input| Projects'!C45=\"\",\"\",'Input| Projects'!C45),\"\")","v":"End of Life Testing & Replacement of I&C Rotary Gas Meter Sets incl FEED RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D45=\"\",\"\",'Input| Projects'!D45),\"\")","v":"R-RAM"},null,{"$f":"IFERROR('Input| Projects'!I45*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J45*'Input| Escalations'!$K$19,\"\")","v":86.219472473399037},{"$f":"IFERROR('Input| Projects'!K45*'Input| Escalations'!$K$19,\"\")","v":136.89214461837545},{"$f":"IFERROR('Input| Projects'!L45*'Input| Escalations'!$K$19,\"\")","v":239.97413605567439},{"$f":"IFERROR('Input| Projects'!M45*'Input| Escalations'!$K$19,\"\")","v":813.16953235668848},{"$f":"IFERROR('Input| Projects'!N45*'Input| Escalations'!$K$19,\"\")","v":746.12960977178466},{"$f":"IFERROR('Input| Projects'!O45*'Input| Escalations'!$K$19,\"\")","v":2194.9140307027906},{"$f":"IF(ABS(SUM(F45:L45)-(SUM('Input| Projects'!I45:O45)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y45*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z45*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA45*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015746229346816},{"$f":"'Input| Projects'!$Y45*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z45*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA45*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0047485338290074},{"$f":"'Input| Projects'!$Y45*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z45*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA45*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0088563941669817},{"$f":"'Input| Projects'!$Y45*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z45*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA45*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0117450045819303},{"$f":"'Input| Projects'!$Y45*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z45*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA45*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0144651814200984},{"$f":"'Input| Projects'!$Y45*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z45*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA45*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0176731644658754},{"$f":"'Input| Projects'!$Y45*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z45*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA45*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0211610948689627},null,0,86.628888555158142,138.10451540947926,242.79263338319305,824.93217716752463,759.31608107814088,2241.3608147357095,null,{"$f":"'Input| Projects'!Q45*N45*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R45*O45*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S45*P45*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T45*Q45*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U45*R45*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V45*S45*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W45*T45*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF45),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF45),\"\"))),\"\")","v":2.7433679962089266},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF45),\"\"))),\"\")","v":4.435185636434519},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF45),\"\"))),\"\")","v":7.8734705763631219},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF45),\"\"))),\"\")","v":26.995539068332828},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF45),\"\"))),\"\")","v":25.113137578776296},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC45=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF45),\"\"))),\"\")","v":74.979374674651012},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG45),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG45),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG45),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG45),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG45),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG45),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB45),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB45,'Input| Projects'!$Y45),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD45=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG45),\"\"))),\"\")","v":0},null,0,2.7433679962089266,4.435185636434519,7.8734705763631219,26.995539068332828,25.113137578776296,74.979374674651012,null,"",0,0,0,0,0,0,null,0,89.372256551367073,142.53970104591377,250.66610395955618,851.92771623585747,784.42921865691721,2316.3401894103604,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR45:$CO45)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR45:$CO45))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR45:$CO45)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR45:$CO45))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B46,\"\")","v":37},{"$f":"IFERROR(IF('Input| Projects'!C46=\"\",\"\",'Input| Projects'!C46),\"\")","v":"End of Life Testing & Replacement of I&C Rotary Gas Meter Sets incl FEED RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D46=\"\",\"\",'Input| Projects'!D46),\"\")","v":"R-RAM"},null,{"$f":"IFERROR('Input| Projects'!I46*'Input| Escalations'!$K$19,\"\")","v":86.219472473399037},{"$f":"IFERROR('Input| Projects'!J46*'Input| Escalations'!$K$19,\"\")","v":136.89214461837545},{"$f":"IFERROR('Input| Projects'!K46*'Input| Escalations'!$K$19,\"\")","v":239.97413605567439},{"$f":"IFERROR('Input| Projects'!L46*'Input| Escalations'!$K$19,\"\")","v":813.16953235668848},{"$f":"IFERROR('Input| Projects'!M46*'Input| Escalations'!$K$19,\"\")","v":746.12960977178466},{"$f":"IFERROR('Input| Projects'!N46*'Input| Escalations'!$K$19,\"\")","v":2194.9140307027906},{"$f":"IFERROR('Input| Projects'!O46*'Input| Escalations'!$K$19,\"\")","v":1005.6186352397463},{"$f":"IF(ABS(SUM(F46:L46)-(SUM('Input| Projects'!I46:O46)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y46*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z46*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA46*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015746229346816},{"$f":"'Input| Projects'!$Y46*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z46*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA46*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0047485338290074},{"$f":"'Input| Projects'!$Y46*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z46*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA46*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0088563941669817},{"$f":"'Input| Projects'!$Y46*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z46*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA46*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0117450045819303},{"$f":"'Input| Projects'!$Y46*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z46*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA46*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0144651814200984},{"$f":"'Input| Projects'!$Y46*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z46*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA46*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0176731644658754},{"$f":"'Input| Projects'!$Y46*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z46*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA46*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0211610948689627},null,86.355235632171798,137.54218159802119,242.09944159446434,822.72021224010393,756.92250994004075,2233.7051073558587,1026.8986265820513,null,{"$f":"'Input| Projects'!Q46*N46*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R46*O46*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S46*P46*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T46*Q46*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U46*R46*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V46*S46*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W46*T46*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF46),\"\"))),\"\")","v":2.7049003997170322},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF46),\"\"))),\"\")","v":4.3556927188845993},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF46),\"\"))),\"\")","v":7.7749519106229386},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF46),\"\"))),\"\")","v":26.679818466436583},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF46),\"\"))),\"\")","v":24.76995291776252},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF46),\"\"))),\"\")","v":73.876143373381566},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC46=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF46),\"\"))),\"\")","v":34.352441770719182},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG46),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG46),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG46),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG46),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG46),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG46),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB46),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB46,'Input| Projects'!$Y46),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD46=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG46),\"\"))),\"\")","v":0},null,2.7049003997170322,4.3556927188845993,7.7749519106229386,26.679818466436583,24.76995291776252,73.876143373381566,34.352441770719182,null,0,0,0,0,0,0,0,null,89.060136031888831,141.89787431690579,249.87439350508728,849.40003070654052,781.69246285780332,2307.5812507292403,1061.2510683527705,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR46:$CO46)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR46:$CO46))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR46:$CO46)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR46:$CO46))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B47,\"\")","v":38},{"$f":"IFERROR(IF('Input| Projects'!C47=\"\",\"\",'Input| Projects'!C47),\"\")","v":"Replacement of Defective I&C Turbine Gas Meters"},{"$f":"IFERROR(IF('Input| Projects'!D47=\"\",\"\",'Input| Projects'!D47),\"\")","v":"R-RAN"},null,{"$f":"IFERROR('Input| Projects'!I47*'Input| Escalations'!$K$19,\"\")","v":29.327976205483967},{"$f":"IFERROR('Input| Projects'!J47*'Input| Escalations'!$K$19,\"\")","v":29.327976205483967},{"$f":"IFERROR('Input| Projects'!K47*'Input| Escalations'!$K$19,\"\")","v":29.327976205483967},{"$f":"IFERROR('Input| Projects'!L47*'Input| Escalations'!$K$19,\"\")","v":29.327976205483967},{"$f":"IFERROR('Input| Projects'!M47*'Input| Escalations'!$K$19,\"\")","v":29.327976205483967},{"$f":"IFERROR('Input| Projects'!N47*'Input| Escalations'!$K$19,\"\")","v":29.327976205483967},{"$f":"IFERROR('Input| Projects'!O47*'Input| Escalations'!$K$19,\"\")","v":29.327976205483967},{"$f":"IF(ABS(SUM(F47:L47)-(SUM('Input| Projects'!I47:O47)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y47*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z47*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA47*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042566418610825},{"$f":"'Input| Projects'!$Y47*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z47*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA47*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128366019763382},{"$f":"'Input| Projects'!$Y47*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z47*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA47*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239412860813224},{"$f":"'Input| Projects'!$Y47*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z47*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA47*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.031749999991054},{"$f":"'Input| Projects'!$Y47*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z47*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA47*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391033912975487},{"$f":"'Input| Projects'!$Y47*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z47*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA47*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477754578739567},{"$f":"'Input| Projects'!$Y47*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z47*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA47*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572042996844739},null,29.452814896701064,29.70444776280528,30.030125674005674,30.259139449745714,30.474799535012203,30.72913369721747,31.005662545481592,null,{"$f":"'Input| Projects'!Q47*N47*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R47*O47*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S47*P47*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T47*Q47*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U47*R47*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V47*S47*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W47*T47*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF47),\"\"))),\"\")","v":0.92254893642138835},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF47),\"\"))),\"\")","v":0.94068194451846843},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF47),\"\"))),\"\")","v":0.9644085977548823},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF47),\"\"))),\"\")","v":0.98126718592662865},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF47),\"\"))),\"\")","v":0.99727427807676006},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF47),\"\"))),\"\")","v":1.0163158419074985},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC47=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF47),\"\"))),\"\")","v":1.0372204125945628},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG47),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG47),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG47),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG47),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG47),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG47),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB47),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB47,'Input| Projects'!$Y47),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD47=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG47),\"\"))),\"\")","v":0},null,0.92254893642138835,0.94068194451846843,0.9644085977548823,0.98126718592662865,0.99727427807676006,1.0163158419074985,1.0372204125945628,null,0,0,0,0,0,0,0,null,30.375363833122453,30.645129707323747,30.994534271760557,31.240406635672343,31.472073813088961,31.745449539124969,32.042882958076156,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR47:$CO47)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR47:$CO47))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR47:$CO47)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR47:$CO47))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B48,\"\")","v":39},{"$f":"IFERROR(IF('Input| Projects'!C48=\"\",\"\",'Input| Projects'!C48),\"\")","v":"Replacement of Defective I&C Rotary Gas Meters"},{"$f":"IFERROR(IF('Input| Projects'!D48=\"\",\"\",'Input| Projects'!D48),\"\")","v":"R-RAO"},null,{"$f":"IFERROR('Input| Projects'!I48*'Input| Escalations'!$K$19,\"\")","v":93.588875789690746},{"$f":"IFERROR('Input| Projects'!J48*'Input| Escalations'!$K$19,\"\")","v":93.588875789690746},{"$f":"IFERROR('Input| Projects'!K48*'Input| Escalations'!$K$19,\"\")","v":93.588875789690746},{"$f":"IFERROR('Input| Projects'!L48*'Input| Escalations'!$K$19,\"\")","v":93.588875789690746},{"$f":"IFERROR('Input| Projects'!M48*'Input| Escalations'!$K$19,\"\")","v":93.588875789690746},{"$f":"IFERROR('Input| Projects'!N48*'Input| Escalations'!$K$19,\"\")","v":93.588875789690746},{"$f":"IFERROR('Input| Projects'!O48*'Input| Escalations'!$K$19,\"\")","v":93.588875789690746},{"$f":"IF(ABS(SUM(F48:L48)-(SUM('Input| Projects'!I48:O48)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y48*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z48*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA48*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042566418610825},{"$f":"'Input| Projects'!$Y48*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z48*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA48*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128366019763382},{"$f":"'Input| Projects'!$Y48*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z48*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA48*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239412860813224},{"$f":"'Input| Projects'!$Y48*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z48*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA48*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.031749999991054},{"$f":"'Input| Projects'!$Y48*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z48*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA48*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391033912975487},{"$f":"'Input| Projects'!$Y48*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z48*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA48*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477754578739567},{"$f":"'Input| Projects'!$Y48*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z48*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA48*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572042996844739},null,93.987250116108797,94.790238937615953,95.829513839001081,96.560322595176174,97.248518220792704,98.060127182452078,98.94256188749722,null,{"$f":"'Input| Projects'!Q48*N48*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R48*O48*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S48*P48*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T48*Q48*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U48*R48*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V48*S48*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W48*T48*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF48),\"\"))),\"\")","v":2.9439575787881349},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF48),\"\"))),\"\")","v":3.0018220502607273},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF48),\"\"))),\"\")","v":3.0775364734820809},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF48),\"\"))),\"\")","v":3.1313341274129405},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF48),\"\"))),\"\")","v":3.1824145616200803},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF48),\"\"))),\"\")","v":3.2431783367851463},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC48=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF48),\"\"))),\"\")","v":3.309887176691483},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG48),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG48),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG48),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG48),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG48),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG48),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB48),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB48,'Input| Projects'!$Y48),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD48=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG48),\"\"))),\"\")","v":0},null,2.9439575787881349,3.0018220502607273,3.0775364734820809,3.1313341274129405,3.1824145616200803,3.2431783367851463,3.309887176691483,null,0,0,0,0,0,0,0,null,96.931207694896926,97.792060987876681,98.907050312483165,99.691656722589116,100.43093278241278,101.30330551923723,102.25244906418871,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR48:$CO48)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR48:$CO48))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR48:$CO48)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR48:$CO48))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B49,\"\")","v":40},{"$f":"IFERROR(IF('Input| Projects'!C49=\"\",\"\",'Input| Projects'!C49),\"\")","v":"Replacement of Defective Diaphragm Gas Meters"},{"$f":"IFERROR(IF('Input| Projects'!D49=\"\",\"\",'Input| Projects'!D49),\"\")","v":"R-RAP"},null,{"$f":"IFERROR('Input| Projects'!I49*'Input| Escalations'!$K$19,\"\")","v":230.23927640296537},{"$f":"IFERROR('Input| Projects'!J49*'Input| Escalations'!$K$19,\"\")","v":230.23927640296537},{"$f":"IFERROR('Input| Projects'!K49*'Input| Escalations'!$K$19,\"\")","v":230.23927640296537},{"$f":"IFERROR('Input| Projects'!L49*'Input| Escalations'!$K$19,\"\")","v":230.23927640296537},{"$f":"IFERROR('Input| Projects'!M49*'Input| Escalations'!$K$19,\"\")","v":230.23927640296537},{"$f":"IFERROR('Input| Projects'!N49*'Input| Escalations'!$K$19,\"\")","v":230.23927640296537},{"$f":"IFERROR('Input| Projects'!O49*'Input| Escalations'!$K$19,\"\")","v":230.23927640296537},{"$f":"IF(ABS(SUM(F49:L49)-(SUM('Input| Projects'!I49:O49)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y49*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z49*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA49*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042566418610825},{"$f":"'Input| Projects'!$Y49*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z49*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA49*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128366019763382},{"$f":"'Input| Projects'!$Y49*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z49*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA49*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239412860813224},{"$f":"'Input| Projects'!$Y49*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z49*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA49*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.031749999991054},{"$f":"'Input| Projects'!$Y49*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z49*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA49*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391033912975487},{"$f":"'Input| Projects'!$Y49*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z49*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA49*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477754578739567},{"$f":"'Input| Projects'!$Y49*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z49*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA49*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572042996844739},null,231.21932254496758,233.19476635347036,235.75150078648542,237.54937342669979,239.242412920215,241.23906325368552,243.40995296945704,null,{"$f":"'Input| Projects'!Q49*N49*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R49*O49*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S49*P49*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T49*Q49*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U49*R49*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V49*S49*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W49*T49*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF49),\"\"))),\"\")","v":7.2424704002681333},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF49),\"\"))),\"\")","v":7.3848235798407558},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF49),\"\"))),\"\")","v":7.5710896704274804},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF49),\"\"))),\"\")","v":7.7034380164109537},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF49),\"\"))),\"\")","v":7.829101692899914},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF49),\"\"))),\"\")","v":7.9785874892348918},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC49=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF49),\"\"))),\"\")","v":8.142698820844755},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG49),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG49),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG49),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG49),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG49),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG49),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB49),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB49,'Input| Projects'!$Y49),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD49=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG49),\"\"))),\"\")","v":0},null,7.2424704002681333,7.3848235798407558,7.5710896704274804,7.7034380164109537,7.829101692899914,7.9785874892348918,8.142698820844755,null,0,0,0,0,0,0,0,null,238.46179294523571,240.57958993331113,243.32259045691291,245.25281144311074,247.07151461311491,249.2176507429204,251.55265179030178,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR49:$CO49)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR49:$CO49))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR49:$CO49)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR49:$CO49))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B50,\"\")","v":41},{"$f":"IFERROR(IF('Input| Projects'!C50=\"\",\"\",'Input| Projects'!C50),\"\")","v":"End of Life Replacement of Residential Hot Water Meters"},{"$f":"IFERROR(IF('Input| Projects'!D50=\"\",\"\",'Input| Projects'!D50),\"\")","v":"R-RAQ"},null,{"$f":"IFERROR('Input| Projects'!I50*'Input| Escalations'!$K$19,\"\")","v":1660.3585015038859},{"$f":"IFERROR('Input| Projects'!J50*'Input| Escalations'!$K$19,\"\")","v":971.41470906407255},{"$f":"IFERROR('Input| Projects'!K50*'Input| Escalations'!$K$19,\"\")","v":141.23545831212962},{"$f":"IFERROR('Input| Projects'!L50*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M50*'Input| Escalations'!$K$19,\"\")","v":1245.5660054231009},{"$f":"IFERROR('Input| Projects'!N50*'Input| Escalations'!$K$19,\"\")","v":3151.5513909480819},{"$f":"IFERROR('Input| Projects'!O50*'Input| Escalations'!$K$19,\"\")","v":3578.4271450331303},{"$f":"IF(ABS(SUM(F50:L50)-(SUM('Input| Projects'!I50:O50)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y50*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z50*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA50*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042530205932283},{"$f":"'Input| Projects'!$Y50*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z50*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA50*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128256814489338},{"$f":"'Input| Projects'!$Y50*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z50*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA50*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239209184270766},{"$f":"'Input| Projects'!$Y50*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z50*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA50*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0317229892022464},{"$f":"'Input| Projects'!$Y50*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z50*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA50*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0390701247323741},{"$f":"'Input| Projects'!$Y50*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z50*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA50*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477348136911795},{"$f":"'Input| Projects'!$Y50*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z50*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA50*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0571556340700456},null,1667.4200404029236,983.87376467733702,144.61394018942485,0,1294.2304246173865,3301.9901094331663,3782.9544174809621,null,{"$f":"'Input| Projects'!Q50*N50*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R50*O50*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S50*P50*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T50*Q50*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U50*R50*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V50*S50*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W50*T50*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF50),\"\"))),\"\")","v":52.228508216840218},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF50),\"\"))),\"\")","v":31.157363823348799},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF50),\"\"))),\"\")","v":4.6442338865939341},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF50),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF50),\"\"))),\"\")","v":42.353115756919316},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF50),\"\"))),\"\")","v":109.20792271936632},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC50=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF50),\"\"))),\"\")","v":126.54970800802418},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG50),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG50),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG50),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG50),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG50),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG50),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB50),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB50,'Input| Projects'!$Y50),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD50=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG50),\"\"))),\"\")","v":0},null,52.228508216840218,31.157363823348799,4.6442338865939341,0,42.353115756919316,109.20792271936632,126.54970800802418,null,0,0,0,"",0,0,0,null,1719.6485486197639,1015.0311285006858,149.25817407601878,0,1336.5835403743058,3411.1980321525325,3909.5041254889861,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR50:$CO50)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR50:$CO50))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR50:$CO50)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR50:$CO50))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B51,\"\")","v":42},{"$f":"IFERROR(IF('Input| Projects'!C51=\"\",\"\",'Input| Projects'!C51),\"\")","v":"Planned statistical sampling of Residential aged gas meters & Compliance testing"},{"$f":"IFERROR(IF('Input| Projects'!D51=\"\",\"\",'Input| Projects'!D51),\"\")","v":"R-RAS"},null,{"$f":"IFERROR('Input| Projects'!I51*'Input| Escalations'!$K$19,\"\")","v":419.17599346621927},{"$f":"IFERROR('Input| Projects'!J51*'Input| Escalations'!$K$19,\"\")","v":337.89091488531744},{"$f":"IFERROR('Input| Projects'!K51*'Input| Escalations'!$K$19,\"\")","v":279.71629982251517},{"$f":"IFERROR('Input| Projects'!L51*'Input| Escalations'!$K$19,\"\")","v":333.90635220978305},{"$f":"IFERROR('Input| Projects'!M51*'Input| Escalations'!$K$19,\"\")","v":425.5512937470744},{"$f":"IFERROR('Input| Projects'!N51*'Input| Escalations'!$K$19,\"\")","v":467.77723975578925},{"$f":"IFERROR('Input| Projects'!O51*'Input| Escalations'!$K$19,\"\")","v":403.22732441213191},{"$f":"IF(ABS(SUM(F51:L51)-(SUM('Input| Projects'!I51:O51)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y51*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z51*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA51*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042501634274648},{"$f":"'Input| Projects'!$Y51*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z51*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA51*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128170651967601},{"$f":"'Input| Projects'!$Y51*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z51*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA51*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239048484298436},{"$f":"'Input| Projects'!$Y51*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z51*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA51*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0317016777985788},{"$f":"'Input| Projects'!$Y51*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z51*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA51*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0390438775463284},{"$f":"'Input| Projects'!$Y51*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z51*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA51*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477027455945356},{"$f":"'Input| Projects'!$Y51*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z51*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA51*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0571172370961104},null,420.95755994332058,342.22168477079549,286.40287557312911,344.49174380243636,442.1664663498168,490.09149841877377,426.25855510420985,null,{"$f":"'Input| Projects'!Q51*N51*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R51*O51*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S51*P51*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T51*Q51*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U51*R51*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V51*S51*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W51*T51*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF51),\"\"))),\"\")","v":13.185631002208613},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF51),\"\"))),\"\")","v":10.837493511314349},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF51),\"\"))),\"\")","v":9.1977435799922951},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF51),\"\"))),\"\")","v":11.171449359205573},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF51),\"\"))),\"\")","v":14.469701203847114},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF51),\"\"))),\"\")","v":16.208974803356902},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC51=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF51),\"\"))),\"\")","v":14.259462243343702},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG51),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG51),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG51),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG51),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG51),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG51),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB51),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB51,'Input| Projects'!$Y51),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD51=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG51),\"\"))),\"\")","v":0},null,13.185631002208613,10.837493511314349,9.1977435799922951,11.171449359205573,14.469701203847114,16.208974803356902,14.259462243343702,null,0,0,0,0,0,0,0,null,434.14319094552917,353.05917828210983,295.60061915312139,355.66319316164191,456.63616755366394,506.30047322213068,440.51801734755355,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR51:$CO51)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR51:$CO51))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR51:$CO51)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR51:$CO51))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B52,\"\")","v":43},{"$f":"IFERROR(IF('Input| Projects'!C52=\"\",\"\",'Input| Projects'!C52),\"\")","v":"Replacement of Defective Residential Gas Meters"},{"$f":"IFERROR(IF('Input| Projects'!D52=\"\",\"\",'Input| Projects'!D52),\"\")","v":"R-RAV"},null,{"$f":"IFERROR('Input| Projects'!I52*'Input| Escalations'!$K$19,\"\")","v":1767.2940672583009},{"$f":"IFERROR('Input| Projects'!J52*'Input| Escalations'!$K$19,\"\")","v":1767.2940672583009},{"$f":"IFERROR('Input| Projects'!K52*'Input| Escalations'!$K$19,\"\")","v":2092.7507234658342},{"$f":"IFERROR('Input| Projects'!L52*'Input| Escalations'!$K$19,\"\")","v":2092.7507234658342},{"$f":"IFERROR('Input| Projects'!M52*'Input| Escalations'!$K$19,\"\")","v":2092.7507234658342},{"$f":"IFERROR('Input| Projects'!N52*'Input| Escalations'!$K$19,\"\")","v":2092.7507234658342},{"$f":"IFERROR('Input| Projects'!O52*'Input| Escalations'!$K$19,\"\")","v":2092.7507234658342},{"$f":"IF(ABS(SUM(F52:L52)-(SUM('Input| Projects'!I52:O52)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y52*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z52*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA52*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042566418610825},{"$f":"'Input| Projects'!$Y52*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z52*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA52*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128366019763382},{"$f":"'Input| Projects'!$Y52*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z52*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA52*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0239412860813224},{"$f":"'Input| Projects'!$Y52*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z52*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA52*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.031749999991054},{"$f":"'Input| Projects'!$Y52*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z52*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA52*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391033912975487},{"$f":"'Input| Projects'!$Y52*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z52*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA52*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0477754578739567},{"$f":"'Input| Projects'!$Y52*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z52*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA52*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0572042996844739},null,1774.8168051658354,1789.9801177748395,2142.8538672332243,2159.1955589171525,2174.5843738937469,2192.7328474954684,2212.4650630158735,null,{"$f":"'Input| Projects'!Q52*N52*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R52*O52*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S52*P52*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T52*Q52*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U52*R52*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V52*S52*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W52*T52*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF52),\"\"))),\"\")","v":55.592491301466197},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF52),\"\"))),\"\")","v":56.685180323272078},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF52),\"\"))),\"\")","v":68.817117707931374},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF52),\"\"))),\"\")","v":70.020092722158154},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF52),\"\"))),\"\")","v":71.162307699525329},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF52),\"\"))),\"\")","v":72.521052885469899},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC52=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF52),\"\"))),\"\")","v":74.012736291190762},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG52),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG52),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG52),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG52),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG52),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG52),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB52),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB52,'Input| Projects'!$Y52),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD52=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG52),\"\"))),\"\")","v":0},null,55.592491301466197,56.685180323272078,68.817117707931374,70.020092722158154,71.162307699525329,72.521052885469899,74.012736291190762,null,0,0,0,0,0,0,0,null,1830.4092964673016,1846.6652980981116,2211.6709849411554,2229.2156516393106,2245.7466815932721,2265.2539003809384,2286.4777993070643,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR52:$CO52)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR52:$CO52))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR52:$CO52)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR52:$CO52))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B53,\"\")","v":44},{"$f":"IFERROR(IF('Input| Projects'!C53=\"\",\"\",'Input| Projects'!C53),\"\")","v":"Planned replacement of Residential aged gas meters"},{"$f":"IFERROR(IF('Input| Projects'!D53=\"\",\"\",'Input| Projects'!D53),\"\")","v":"R-RAZ"},null,{"$f":"IFERROR('Input| Projects'!I53*'Input| Escalations'!$K$19,\"\")","v":2711.2898141750138},{"$f":"IFERROR('Input| Projects'!J53*'Input| Escalations'!$K$19,\"\")","v":4892.1579132486177},{"$f":"IFERROR('Input| Projects'!K53*'Input| Escalations'!$K$19,\"\")","v":3835.4177155934435},{"$f":"IFERROR('Input| Projects'!L53*'Input| Escalations'!$K$19,\"\")","v":3988.4998529479112},{"$f":"IFERROR('Input| Projects'!M53*'Input| Escalations'!$K$19,\"\")","v":8773.815903321296},{"$f":"IFERROR('Input| Projects'!N53*'Input| Escalations'!$K$19,\"\")","v":13609.002010812219},{"$f":"IFERROR('Input| Projects'!O53*'Input| Escalations'!$K$19,\"\")","v":12973.316599200058},{"$f":"IF(ABS(SUM(F53:L53)-(SUM('Input| Projects'!I53:O53)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y53*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z53*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA53*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042788437522274},{"$f":"'Input| Projects'!$Y53*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z53*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA53*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0129035554220474},{"$f":"'Input| Projects'!$Y53*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z53*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA53*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0240661595954199},{"$f":"'Input| Projects'!$Y53*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z53*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA53*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0319156023759053},{"$f":"'Input| Projects'!$Y53*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z53*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA53*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0393073476709809},{"$f":"'Input| Projects'!$Y53*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z53*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA53*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0480246462129652},{"$f":"'Input| Projects'!$Y53*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z53*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA53*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0575026671948411},null,2722.8909996568746,4955.284144015629,3927.721490452016,4115.7952283309533,9118.6913354343269,14262.569517693008,13719.316906017166,null,{"$f":"'Input| Projects'!Q53*N53*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R53*O53*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S53*P53*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T53*Q53*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U53*R53*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V53*S53*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W53*T53*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF53),\"\"))),\"\")","v":85.288968288263121},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF53),\"\"))),\"\")","v":156.92418729530826},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF53),\"\"))),\"\")","v":126.13761314550233},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF53),\"\"))),\"\")","v":133.47024651054642},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF53),\"\"))),\"\")","v":298.4051234890735},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF53),\"\"))),\"\")","v":471.71116146534723},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC53=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF53),\"\"))),\"\")","v":458.94699140523272},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG53),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG53),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG53),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG53),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG53),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG53),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB53),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB53,'Input| Projects'!$Y53),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD53=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG53),\"\"))),\"\")","v":0},null,85.288968288263121,156.92418729530826,126.13761314550233,133.47024651054642,298.4051234890735,471.71116146534723,458.94699140523272,null,0,0,0,0,0,0,0,null,2808.1799679451378,5112.208331310937,4053.8591035975182,4249.2654748414998,9417.0964589234009,14734.280679158355,14178.263897422399,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR53:$CO53)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR53:$CO53))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR53:$CO53)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR53:$CO53))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B54,\"\")","v":45},{"$f":"IFERROR(IF('Input| Projects'!C54=\"\",\"\",'Input| Projects'!C54),\"\")","v":"End of Life Replacement of Difficult to Access Residential Gas Meters"},{"$f":"IFERROR(IF('Input| Projects'!D54=\"\",\"\",'Input| Projects'!D54),\"\")","v":"R-RDG"},null,{"$f":"IFERROR('Input| Projects'!I54*'Input| Escalations'!$K$19,\"\")","v":1409.1517286649691},{"$f":"IFERROR('Input| Projects'!J54*'Input| Escalations'!$K$19,\"\")","v":2642.2708338296757},{"$f":"IFERROR('Input| Projects'!K54*'Input| Escalations'!$K$19,\"\")","v":1316.0693293947481},{"$f":"IFERROR('Input| Projects'!L54*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M54*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N54*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O54*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F54:L54)-(SUM('Input| Projects'!I54:O54)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y54*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z54*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA54*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024510095913786},{"$f":"'Input| Projects'!$Y54*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z54*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA54*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073914215927746},{"$f":"'Input| Projects'!$Y54*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z54*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA54*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0137855905500903},{"$f":"'Input| Projects'!$Y54*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z54*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA54*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.018281912607172},{"$f":"'Input| Projects'!$Y54*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z54*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA54*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0225160561432209},{"$f":"'Input| Projects'!$Y54*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z54*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA54*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0275095038067845},{"$f":"'Input| Projects'!$Y54*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z54*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA54*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0329387089096285},null,1412.6055730676346,2661.8009715248031,1334.2121223053161,0,0,0,0,null,{"$f":"'Input| Projects'!Q54*N54*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R54*O54*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S54*P54*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T54*Q54*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U54*R54*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V54*S54*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W54*T54*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF54),\"\"))),\"\")","v":44.246968365744898},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF54),\"\"))),\"\")","v":84.294046932270987},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF54),\"\"))),\"\")","v":42.847827409987694},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF54),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF54),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF54),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC54=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF54),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG54),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG54),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG54),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG54),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG54),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG54),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB54),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB54,'Input| Projects'!$Y54),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD54=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG54),\"\"))),\"\")","v":0},null,44.246968365744898,84.294046932270987,42.847827409987694,0,0,0,0,null,0,0,0,"","","","",null,1456.8525414333794,2746.0950184570743,1377.0599497153039,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR54:$CO54)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR54:$CO54))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR54:$CO54)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR54:$CO54))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B55,\"\")","v":46},{"$f":"IFERROR(IF('Input| Projects'!C55=\"\",\"\",'Input| Projects'!C55),\"\")","v":"End of Life Replacement of Difficult to Access Residential Hot Water Meters"},{"$f":"IFERROR(IF('Input| Projects'!D55=\"\",\"\",'Input| Projects'!D55),\"\")","v":"R-RDH"},null,{"$f":"IFERROR('Input| Projects'!I55*'Input| Escalations'!$K$19,\"\")","v":1854.6586823269074},{"$f":"IFERROR('Input| Projects'!J55*'Input| Escalations'!$K$19,\"\")","v":2252.8004822107969},{"$f":"IFERROR('Input| Projects'!K55*'Input| Escalations'!$K$19,\"\")","v":2595.3358854628577},{"$f":"IFERROR('Input| Projects'!L55*'Input| Escalations'!$K$19,\"\")","v":1269.8647444155149},{"$f":"IFERROR('Input| Projects'!M55*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N55*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O55*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F55:L55)-(SUM('Input| Projects'!I55:O55)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y55*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z55*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA55*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0017045871482624},{"$f":"'Input| Projects'!$Y55*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z55*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA55*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0051404622400297},{"$f":"'Input| Projects'!$Y55*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z55*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA55*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.00958737189995},{"$f":"'Input| Projects'!$Y55*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z55*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA55*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0127143987463194},{"$f":"'Input| Projects'!$Y55*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z55*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA55*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0156590900608025},{"$f":"'Input| Projects'!$Y55*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z55*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA55*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0191318495076733},{"$f":"'Input| Projects'!$Y55*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z55*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA55*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0229076622487334},null,1857.8201096812152,2264.3809180239223,2620.2183358020761,1286.0103111299068,0,0,0,null,{"$f":"'Input| Projects'!Q55*N55*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R55*O55*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S55*P55*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T55*Q55*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U55*R55*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V55*S55*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W55*T55*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF55),\"\"))),\"\")","v":58.192399343148864},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF55),\"\"))),\"\")","v":71.708528706076009},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF55),\"\"))),\"\")","v":84.147536326491974},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF55),\"\"))),\"\")","v":41.703754370505614},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF55),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF55),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC55=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF55),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG55),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG55),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG55),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG55),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG55),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG55),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB55),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB55,'Input| Projects'!$Y55),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD55=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG55),\"\"))),\"\")","v":0},null,58.192399343148864,71.708528706076009,84.147536326491974,41.703754370505614,0,0,0,null,0,0,0,0,"","","",null,1916.0125090243641,2336.0894467299981,2704.3658721285683,1327.7140655004123,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR55:$CO55)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR55:$CO55))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR55:$CO55)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR55:$CO55))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B56,\"\")","v":47},{"$f":"IFERROR(IF('Input| Projects'!C56=\"\",\"\",'Input| Projects'!C56),\"\")","v":"End of Life Replacement of Mechanical Gas Metes with Digital Gas Meters RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D56=\"\",\"\",'Input| Projects'!D56),\"\")","v":"R-RDZ"},null,{"$f":"IFERROR('Input| Projects'!I56*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J56*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K56*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L56*'Input| Escalations'!$K$19,\"\")","v":473.97183899940393},{"$f":"IFERROR('Input| Projects'!M56*'Input| Escalations'!$K$19,\"\")","v":432.43092640513305},{"$f":"IFERROR('Input| Projects'!N56*'Input| Escalations'!$K$19,\"\")","v":432.43092640513305},{"$f":"IFERROR('Input| Projects'!O56*'Input| Escalations'!$K$19,\"\")","v":432.43092640513305},{"$f":"IF(ABS(SUM(F56:L56)-(SUM('Input| Projects'!I56:O56)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y56*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z56*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA56*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007964777304148},{"$f":"'Input| Projects'!$Y56*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z56*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA56*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024019092848351},{"$f":"'Input| Projects'!$Y56*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z56*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA56*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0044797523079412},{"$f":"'Input| Projects'!$Y56*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z56*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA56*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.005940872819193},{"$f":"'Input| Projects'!$Y56*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z56*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA56*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073167960492388},{"$f":"'Input| Projects'!$Y56*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z56*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA56*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.008939462021665},{"$f":"'Input| Projects'!$Y56*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z56*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA56*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0107037313144007},null,0,0,0,476.78764541477841,435.59493529902284,436.29662624872515,437.059550853411,null,{"$f":"'Input| Projects'!Q56*N56*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R56*O56*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S56*P56*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T56*Q56*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U56*R56*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V56*S56*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W56*T56*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF56),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF56),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF56),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF56),\"\"))),\"\")","v":15.461644964416678},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF56),\"\"))),\"\")","v":14.254650769240968},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF56),\"\"))),\"\")","v":14.429797383696684},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC56=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF56),\"\"))),\"\")","v":14.620783768113091},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG56),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG56),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG56),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG56),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG56),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG56),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB56),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB56,'Input| Projects'!$Y56),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD56=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG56),\"\"))),\"\")","v":0},null,0,0,0,15.461644964416678,14.254650769240968,14.429797383696684,14.620783768113091,null,"","","",0,0,0,0,null,0,0,0,492.24929037919509,449.84958606826382,450.72642363242181,451.68033462152408,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR56:$CO56)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR56:$CO56))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR56:$CO56)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR56:$CO56))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B57,\"\")","v":48},{"$f":"IFERROR(IF('Input| Projects'!C57=\"\",\"\",'Input| Projects'!C57),\"\")","v":"End of Life Replacement of Mechanical Gas Metes with Digital Gas Meters RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D57=\"\",\"\",'Input| Projects'!D57),\"\")","v":"R-RDZ"},null,{"$f":"IFERROR('Input| Projects'!I57*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J57*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K57*'Input| Escalations'!$K$19,\"\")","v":111.74570553573315},{"$f":"IFERROR('Input| Projects'!L57*'Input| Escalations'!$K$19,\"\")","v":432.43092640513305},{"$f":"IFERROR('Input| Projects'!M57*'Input| Escalations'!$K$19,\"\")","v":432.43092640513305},{"$f":"IFERROR('Input| Projects'!N57*'Input| Escalations'!$K$19,\"\")","v":432.43092640513305},{"$f":"IFERROR('Input| Projects'!O57*'Input| Escalations'!$K$19,\"\")","v":432.43092640513305},{"$f":"IF(ABS(SUM(F57:L57)-(SUM('Input| Projects'!I57:O57)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y57*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z57*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA57*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007964777304148},{"$f":"'Input| Projects'!$Y57*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z57*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA57*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024019092848351},{"$f":"'Input| Projects'!$Y57*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z57*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA57*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0044797523079412},{"$f":"'Input| Projects'!$Y57*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z57*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA57*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.005940872819193},{"$f":"'Input| Projects'!$Y57*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z57*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA57*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073167960492388},{"$f":"'Input| Projects'!$Y57*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z57*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA57*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.008939462021665},{"$f":"'Input| Projects'!$Y57*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z57*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA57*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0107037313144007},null,0,0,112.24629861800936,434.99994354199174,435.59493529902284,436.29662624872515,437.059550853411,null,{"$f":"'Input| Projects'!Q57*N57*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R57*O57*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S57*P57*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T57*Q57*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U57*R57*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V57*S57*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W57*T57*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF57),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF57),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF57),\"\"))),\"\")","v":3.6047566576477372},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF57),\"\"))),\"\")","v":14.10652048405427},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF57),\"\"))),\"\")","v":14.254650769240968},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF57),\"\"))),\"\")","v":14.429797383696684},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC57=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF57),\"\"))),\"\")","v":14.620783768113091},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG57),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG57),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG57),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG57),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG57),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG57),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB57),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB57,'Input| Projects'!$Y57),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD57=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG57),\"\"))),\"\")","v":0},null,0,0,3.6047566576477372,14.10652048405427,14.254650769240968,14.429797383696684,14.620783768113091,null,"","",0,0,0,0,0,null,0,0,115.8510552756571,449.10646402604601,449.84958606826382,450.72642363242181,451.68033462152408,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR57:$CO57)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR57:$CO57))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR57:$CO57)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR57:$CO57))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B58,\"\")","v":49},{"$f":"IFERROR(IF('Input| Projects'!C58=\"\",\"\",'Input| Projects'!C58),\"\")","v":"Campsie (Sydney South) RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D58=\"\",\"\",'Input| Projects'!D58),\"\")","v":13033949},null,{"$f":"IFERROR('Input| Projects'!I58*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J58*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K58*'Input| Escalations'!$K$19,\"\")","v":76.534545201833012},{"$f":"IFERROR('Input| Projects'!L58*'Input| Escalations'!$K$19,\"\")","v":13.640438208998399},{"$f":"IFERROR('Input| Projects'!M58*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N58*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O58*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F58:L58)-(SUM('Input| Projects'!I58:O58)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y58*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z58*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA58*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039306458311519},{"$f":"'Input| Projects'!$Y58*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z58*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA58*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.011853507457547},{"$f":"'Input| Projects'!$Y58*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z58*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA58*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0221077364267688},{"$f":"'Input| Projects'!$Y58*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z58*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA58*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0293184179399506},{"$f":"'Input| Projects'!$Y58*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z58*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA58*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0361086478505193},{"$f":"'Input| Projects'!$Y58*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z58*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA58*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0441165619406563},{"$f":"'Input| Projects'!$Y58*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z58*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA58*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0528232934357211},null,0,0,78.226550754697755,14.040354277293885,0,0,0,null,{"$f":"'Input| Projects'!Q58*N58*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R58*O58*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S58*P58*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T58*Q58*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U58*R58*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V58*S58*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W58*T58*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF58),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF58),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF58),\"\"))),\"\")","v":2.512222524124923},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF58),\"\"))),\"\")","v":0.4553116572919873},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF58),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF58),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC58=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF58),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG58),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG58),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG58),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG58),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG58),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG58),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB58),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB58,'Input| Projects'!$Y58),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD58=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG58),\"\"))),\"\")","v":0},null,0,0,2.512222524124923,0.4553116572919873,0,0,0,null,"","",0,0,"","","",null,0,0,80.738773278822677,14.495665934585872,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR58:$CO58)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR58:$CO58))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR58:$CO58)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR58:$CO58))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B59,\"\")","v":50},{"$f":"IFERROR(IF('Input| Projects'!C59=\"\",\"\",'Input| Projects'!C59),\"\")","v":"Campsie (Sydney South) RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D59=\"\",\"\",'Input| Projects'!D59),\"\")","v":13033949},null,{"$f":"IFERROR('Input| Projects'!I59*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J59*'Input| Escalations'!$K$19,\"\")","v":385.09802945241825},{"$f":"IFERROR('Input| Projects'!K59*'Input| Escalations'!$K$19,\"\")","v":1104.1646704538502},{"$f":"IFERROR('Input| Projects'!L59*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M59*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N59*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O59*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F59:L59)-(SUM('Input| Projects'!I59:O59)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y59*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z59*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA59*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000892063289595},{"$f":"'Input| Projects'!$Y59*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z59*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA59*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0026901632225462},{"$f":"'Input| Projects'!$Y59*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z59*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA59*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050173688827584},{"$f":"'Input| Projects'!$Y59*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z59*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA59*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0066538389559183},{"$f":"'Input| Projects'!$Y59*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z59*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA59*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0081948871936208},{"$f":"'Input| Projects'!$Y59*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z59*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA59*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0100122898528547},{"$f":"'Input| Projects'!$Y59*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z59*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA59*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0119882896942938},null,0,386.13400600832614,1109.7046719128266,0,0,0,0,null,{"$f":"'Input| Projects'!Q59*N59*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R59*O59*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S59*P59*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T59*Q59*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U59*R59*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V59*S59*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W59*T59*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF59),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF59),\"\"))),\"\")","v":12.228111107032239},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF59),\"\"))),\"\")","v":35.637837089968372},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF59),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF59),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF59),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC59=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF59),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG59),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG59),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG59),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG59),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG59),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG59),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB59),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB59,'Input| Projects'!$Y59),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD59=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG59),\"\"))),\"\")","v":0},null,0,12.228111107032239,35.637837089968372,0,0,0,0,null,"",0,0,"","","","",null,0,398.36211711535839,1145.3425090027949,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR59:$CO59)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR59:$CO59))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR59:$CO59)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR59:$CO59))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B60,\"\")","v":51},{"$f":"IFERROR(IF('Input| Projects'!C60=\"\",\"\",'Input| Projects'!C60),\"\")","v":"Lilli Pilli RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D60=\"\",\"\",'Input| Projects'!D60),\"\")","v":10056139},null,{"$f":"IFERROR('Input| Projects'!I60*'Input| Escalations'!$K$19,\"\")","v":51.712124805757384},{"$f":"IFERROR('Input| Projects'!J60*'Input| Escalations'!$K$19,\"\")","v":1441.3224765326354},{"$f":"IFERROR('Input| Projects'!K60*'Input| Escalations'!$K$19,\"\")","v":759.19650880868039},{"$f":"IFERROR('Input| Projects'!L60*'Input| Escalations'!$K$19,\"\")","v":10963.746068925821},{"$f":"IFERROR('Input| Projects'!M60*'Input| Escalations'!$K$19,\"\")","v":241.48929342024326},{"$f":"IFERROR('Input| Projects'!N60*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O60*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F60:L60)-(SUM('Input| Projects'!I60:O60)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y60*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z60*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA60*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001957750481991},{"$f":"'Input| Projects'!$Y60*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z60*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA60*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005903917812788},{"$f":"'Input| Projects'!$Y60*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z60*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA60*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011011277409483},{"$f":"'Input| Projects'!$Y60*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z60*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA60*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014602726706705},{"$f":"'Input| Projects'!$Y60*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z60*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA60*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0017984760207381},{"$f":"'Input| Projects'!$Y60*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z60*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA60*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0021973289915518},{"$f":"'Input| Projects'!$Y60*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z60*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA60*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0026309882046496},null,51.722248749483711,1442.1734214769526,760.03248114536075,10979.756127678444,241.92360612372457,0,0,null,{"$f":"'Input| Projects'!Q60*N60*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R60*O60*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S60*P60*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T60*Q60*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U60*R60*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V60*S60*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W60*T60*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF60),\"\"))),\"\")","v":1.6200932148764926},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF60),\"\"))),\"\")","v":45.670820386248892},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF60),\"\"))),\"\")","v":24.408218178854863},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF60),\"\"))),\"\")","v":356.06017201715974},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF60),\"\"))),\"\")","v":7.9168425495162902},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF60),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC60=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF60),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG60),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG60),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG60),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG60),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG60),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG60),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB60),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB60,'Input| Projects'!$Y60),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD60=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG60),\"\"))),\"\")","v":0},null,1.6200932148764926,45.670820386248892,24.408218178854863,356.06017201715974,7.9168425495162902,0,0,null,0,0,0,0,0,"","",null,53.342341964360202,1487.8442418632014,784.44069932421564,11335.816299695603,249.84044867324087,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR60:$CO60)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR60:$CO60))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR60:$CO60)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR60:$CO60))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B61,\"\")","v":52},{"$f":"IFERROR(IF('Input| Projects'!C61=\"\",\"\",'Input| Projects'!C61),\"\")","v":"Lilli Pilli RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D61=\"\",\"\",'Input| Projects'!D61),\"\")","v":10056139},null,{"$f":"IFERROR('Input| Projects'!I61*'Input| Escalations'!$K$19,\"\")","v":11.006374490399468},{"$f":"IFERROR('Input| Projects'!J61*'Input| Escalations'!$K$19,\"\")","v":937.84855430917037},{"$f":"IFERROR('Input| Projects'!K61*'Input| Escalations'!$K$19,\"\")","v":4113.9745971001284},{"$f":"IFERROR('Input| Projects'!L61*'Input| Escalations'!$K$19,\"\")","v":14875.326507093312},{"$f":"IFERROR('Input| Projects'!M61*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N61*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O61*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F61:L61)-(SUM('Input| Projects'!I61:O61)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y61*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z61*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA61*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001058169258323},{"$f":"'Input| Projects'!$Y61*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z61*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA61*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0003191083026475},{"$f":"'Input| Projects'!$Y61*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z61*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA61*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005951624252813},{"$f":"'Input| Projects'!$Y61*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z61*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA61*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007892811995636},{"$f":"'Input| Projects'!$Y61*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z61*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA61*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009720809952452},{"$f":"'Input| Projects'!$Y61*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z61*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA61*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011876620696403},{"$f":"'Input| Projects'!$Y61*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z61*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA61*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001422056009067},null,11.007539151112601,938.14782956947636,4116.4230801988842,14887.06732264273,0,0,0,null,{"$f":"'Input| Projects'!Q61*N61*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R61*O61*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S61*P61*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T61*Q61*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U61*R61*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V61*S61*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W61*T61*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF61),\"\"))),\"\")","v":0.34478855661477564},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF61),\"\"))),\"\")","v":29.70931261244403},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF61),\"\"))),\"\")","v":132.19770884864562},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF61),\"\"))),\"\")","v":482.76953423117465},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF61),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF61),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC61=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF61),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG61),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG61),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG61),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG61),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG61),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG61),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB61),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB61,'Input| Projects'!$Y61),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD61=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG61),\"\"))),\"\")","v":0},null,0.34478855661477564,29.70931261244403,132.19770884864562,482.76953423117465,0,0,0,null,0,0,0,0,"","","",null,11.352327707727376,967.85714218192038,4248.6207890475298,15369.836856873904,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR61:$CO61)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR61:$CO61))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR61:$CO61)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR61:$CO61))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B62,\"\")","v":53},{"$f":"IFERROR(IF('Input| Projects'!C62=\"\",\"\",'Input| Projects'!C62),\"\")","v":"SPM Integrity Management - Phase 2 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D62=\"\",\"\",'Input| Projects'!D62),\"\")","v":10043035},null,{"$f":"IFERROR('Input| Projects'!I62*'Input| Escalations'!$K$19,\"\")","v":24.485662332756586},{"$f":"IFERROR('Input| Projects'!J62*'Input| Escalations'!$K$19,\"\")","v":2034.7986779799278},{"$f":"IFERROR('Input| Projects'!K62*'Input| Escalations'!$K$19,\"\")","v":5174.3156635824753},{"$f":"IFERROR('Input| Projects'!L62*'Input| Escalations'!$K$19,\"\")","v":4416.2472960355726},{"$f":"IFERROR('Input| Projects'!M62*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N62*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O62*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F62:L62)-(SUM('Input| Projects'!I62:O62)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y62*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z62*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA62*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005139658857458},{"$f":"'Input| Projects'!$Y62*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z62*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA62*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015499484617334},{"$f":"'Input| Projects'!$Y62*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z62*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA62*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002890777450455},{"$f":"'Input| Projects'!$Y62*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z62*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA62*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0038336363265665},{"$f":"'Input| Projects'!$Y62*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z62*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA62*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0047215175248021},{"$f":"'Input| Projects'!$Y62*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z62*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA62*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0057686214448995},{"$f":"'Input| Projects'!$Y62*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z62*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA62*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0069071017753699},null,24.498247127885513,2037.9525110607999,5189.273458624295,4433.1775820967559,0,0,0,null,{"$f":"'Input| Projects'!Q62*N62*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R62*O62*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S62*P62*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T62*Q62*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U62*R62*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V62*S62*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W62*T62*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF62),\"\"))),\"\")","v":0.76735727675898902},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF62),\"\"))),\"\")","v":64.53798253544511},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF62),\"\"))),\"\")","v":166.65198121133707},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF62),\"\"))),\"\")","v":143.76257123642873},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF62),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF62),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC62=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF62),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG62),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG62),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG62),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG62),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG62),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG62),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB62),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB62,'Input| Projects'!$Y62),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD62=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG62),\"\"))),\"\")","v":0},null,0.76735727675898902,64.53798253544511,166.65198121133707,143.76257123642873,0,0,0,null,0,0,0,0,"","","",null,25.265604404644503,2102.490493596245,5355.9254398356325,4576.9401533331848,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR62:$CO62)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR62:$CO62))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR62:$CO62)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR62:$CO62))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B63,\"\")","v":54},{"$f":"IFERROR(IF('Input| Projects'!C63=\"\",\"\",'Input| Projects'!C63),\"\")","v":"SPM Integrity Management - Phase 2 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D63=\"\",\"\",'Input| Projects'!D63),\"\")","v":10043035},null,{"$f":"IFERROR('Input| Projects'!I63*'Input| Escalations'!$K$19,\"\")","v":1603.5543568217395},{"$f":"IFERROR('Input| Projects'!J63*'Input| Escalations'!$K$19,\"\")","v":1267.6346140187336},{"$f":"IFERROR('Input| Projects'!K63*'Input| Escalations'!$K$19,\"\")","v":8006.1855104627602},{"$f":"IFERROR('Input| Projects'!L63*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M63*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N63*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O63*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F63:L63)-(SUM('Input| Projects'!I63:O63)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y63*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z63*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA63*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0004332750104774},{"$f":"'Input| Projects'!$Y63*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z63*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA63*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013066118873293},{"$f":"'Input| Projects'!$Y63*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z63*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA63*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024369353392328},{"$f":"'Input| Projects'!$Y63*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z63*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA63*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0032317686166077},{"$f":"'Input| Projects'!$Y63*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z63*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA63*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039802555223292},{"$f":"'Input| Projects'!$Y63*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z63*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA63*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0048629677305392},{"$f":"'Input| Projects'!$Y63*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z63*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA63*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.005822710567162},null,1604.2491368524925,1269.2909204742004,8025.6960668656611,0,0,0,0,null,{"$f":"'Input| Projects'!Q63*N63*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R63*O63*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S63*P63*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T63*Q63*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U63*R63*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V63*S63*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W63*T63*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF63),\"\"))),\"\")","v":50.249809403581594},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF63),\"\"))),\"\")","v":40.19596865646448},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF63),\"\"))),\"\")","v":257.74285375544196},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF63),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF63),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF63),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC63=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF63),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG63),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG63),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG63),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG63),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG63),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG63),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB63),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB63,'Input| Projects'!$Y63),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD63=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG63),\"\"))),\"\")","v":0},null,50.249809403581594,40.19596865646448,257.74285375544196,0,0,0,0,null,0,0,0,"","","","",null,1654.4989462560741,1309.4868891306648,8283.4389206211035,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR63:$CO63)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR63:$CO63))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR63:$CO63)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR63:$CO63))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B64,\"\")","v":55},{"$f":"IFERROR(IF('Input| Projects'!C64=\"\",\"\",'Input| Projects'!C64),\"\")","v":"Figtree CDP - Stage 2 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D64=\"\",\"\",'Input| Projects'!D64),\"\")","v":10068727},null,{"$f":"IFERROR('Input| Projects'!I64*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J64*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K64*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L64*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M64*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N64*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O64*'Input| Escalations'!$K$19,\"\")","v":257.0525607018867},{"$f":"IF(ABS(SUM(F64:L64)-(SUM('Input| Projects'!I64:O64)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y64*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z64*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA64*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005956932856817},{"$f":"'Input| Projects'!$Y64*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z64*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA64*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0017964108463493},{"$f":"'Input| Projects'!$Y64*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z64*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA64*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033504494469263},{"$f":"'Input| Projects'!$Y64*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z64*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA64*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0044432354030024},{"$f":"'Input| Projects'!$Y64*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z64*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA64*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054723015004623},{"$f":"'Input| Projects'!$Y64*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z64*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA64*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0066859088466149},{"$f":"'Input| Projects'!$Y64*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z64*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA64*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0080054226656261},null,0,0,0,0,0,0,259.11037509758683,null,{"$f":"'Input| Projects'!Q64*N64*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R64*O64*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S64*P64*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T64*Q64*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U64*R64*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V64*S64*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W64*T64*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC64=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF64),\"\"))),\"\")","v":8.6679189574491495},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG64),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB64),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB64,'Input| Projects'!$Y64),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD64=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG64),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,8.6679189574491495,null,"","","","","","",0,null,0,0,0,0,0,0,267.77829405503599,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR64:$CO64)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR64:$CO64))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR64:$CO64)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR64:$CO64))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B65,\"\")","v":56},{"$f":"IFERROR(IF('Input| Projects'!C65=\"\",\"\",'Input| Projects'!C65),\"\")","v":"Figtree CDP - Stage 2 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D65=\"\",\"\",'Input| Projects'!D65),\"\")","v":10068727},null,{"$f":"IFERROR('Input| Projects'!I65*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J65*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K65*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L65*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M65*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N65*'Input| Escalations'!$K$19,\"\")","v":390.05482353361674},{"$f":"IFERROR('Input| Projects'!O65*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F65:L65)-(SUM('Input| Projects'!I65:O65)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y65*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z65*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA65*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009924239032499},{"$f":"'Input| Projects'!$Y65*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z65*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA65*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029928171205325},{"$f":"'Input| Projects'!$Y65*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z65*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA65*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055818425315224},{"$f":"'Input| Projects'!$Y65*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z65*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA65*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0074024218967985},{"$f":"'Input| Projects'!$Y65*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z65*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA65*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0091168440964289},{"$f":"'Input| Projects'!$Y65*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z65*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA65*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0111387116722963},{"$f":"'Input| Projects'!$Y65*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z65*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA65*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0133370192344786},null,0,0,0,0,0,394.39953174934612,0,null,{"$f":"'Input| Projects'!Q65*N65*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R65*O65*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S65*P65*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T65*Q65*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U65*R65*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V65*S65*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W65*T65*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF65),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF65),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF65),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF65),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF65),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF65),\"\"))),\"\")","v":13.04411950259618},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC65=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF65),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG65),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG65),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG65),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG65),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG65),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG65),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB65),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB65,'Input| Projects'!$Y65),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD65=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG65),\"\"))),\"\")","v":0},null,0,0,0,0,0,13.04411950259618,0,null,"","","","","",0,"",null,0,0,0,0,0,407.4436512519423,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR65:$CO65)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR65:$CO65))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR65:$CO65)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR65:$CO65))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B66,\"\")","v":57},{"$f":"IFERROR(IF('Input| Projects'!C66=\"\",\"\",'Input| Projects'!C66),\"\")","v":"Woolwich Low Pressure CDP RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D66=\"\",\"\",'Input| Projects'!D66),\"\")","v":10054437},null,{"$f":"IFERROR('Input| Projects'!I66*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J66*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K66*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L66*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M66*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N66*'Input| Escalations'!$K$19,\"\")","v":358.27926699609174},{"$f":"IFERROR('Input| Projects'!O66*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F66:L66)-(SUM('Input| Projects'!I66:O66)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y66*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z66*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA66*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0004589384337466},{"$f":"'Input| Projects'!$Y66*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z66*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA66*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013840041511384},{"$f":"'Input| Projects'!$Y66*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z66*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA66*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0025812780813195},{"$f":"'Input| Projects'!$Y66*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z66*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA66*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0034231903323998},{"$f":"'Input| Projects'!$Y66*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z66*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA66*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004216011058001},{"$f":"'Input| Projects'!$Y66*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z66*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA66*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0051510074194072},{"$f":"'Input| Projects'!$Y66*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z66*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA66*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0061675970301343},null,0,0,0,0,0,360.1247661586084,0,null,{"$f":"'Input| Projects'!Q66*N66*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R66*O66*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S66*P66*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T66*Q66*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U66*R66*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V66*S66*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W66*T66*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF66),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF66),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF66),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF66),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF66),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF66),\"\"))),\"\")","v":11.91053768441798},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC66=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF66),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG66),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG66),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG66),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG66),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG66),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG66),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB66),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB66,'Input| Projects'!$Y66),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD66=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG66),\"\"))),\"\")","v":0},null,0,0,0,0,0,11.91053768441798,0,null,"","","","","",0,"",null,0,0,0,0,0,372.03530384302638,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR66:$CO66)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR66:$CO66))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR66:$CO66)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR66:$CO66))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B67,\"\")","v":58},{"$f":"IFERROR(IF('Input| Projects'!C67=\"\",\"\",'Input| Projects'!C67),\"\")","v":"Woolwich Low Pressure CDP RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D67=\"\",\"\",'Input| Projects'!D67),\"\")","v":10054437},null,{"$f":"IFERROR('Input| Projects'!I67*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J67*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K67*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L67*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M67*'Input| Escalations'!$K$19,\"\")","v":459.68438663136556},{"$f":"IFERROR('Input| Projects'!N67*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O67*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F67:L67)-(SUM('Input| Projects'!I67:O67)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y67*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z67*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA67*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009185028659473},{"$f":"'Input| Projects'!$Y67*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z67*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA67*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027698961033313},{"$f":"'Input| Projects'!$Y67*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z67*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA67*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.00516607706211},{"$f":"'Input| Projects'!$Y67*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z67*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA67*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0068510499443779},{"$f":"'Input| Projects'!$Y67*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z67*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA67*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0084377728141589},{"$f":"'Input| Projects'!$Y67*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z67*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA67*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0103090408851094},{"$f":"'Input| Projects'!$Y67*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z67*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA67*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0123436067490368},null,0,0,0,0,463.56309905197702,0,0,null,{"$f":"'Input| Projects'!Q67*N67*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R67*O67*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S67*P67*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T67*Q67*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U67*R67*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V67*S67*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W67*T67*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF67),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF67),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF67),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF67),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF67),\"\"))),\"\")","v":15.169896504781089},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF67),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC67=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF67),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG67),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG67),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG67),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG67),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG67),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG67),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB67),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB67,'Input| Projects'!$Y67),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD67=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG67),\"\"))),\"\")","v":0},null,0,0,0,0,15.169896504781089,0,0,null,"","","","",0,"","",null,0,0,0,0,478.73299555675811,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR67:$CO67)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR67:$CO67))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR67:$CO67)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR67:$CO67))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B68,\"\")","v":59},{"$f":"IFERROR(IF('Input| Projects'!C68=\"\",\"\",'Input| Projects'!C68),\"\")","v":"Bayview Low Pressure CDP RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D68=\"\",\"\",'Input| Projects'!D68),\"\")","v":10054436},null,{"$f":"IFERROR('Input| Projects'!I68*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J68*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K68*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L68*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M68*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N68*'Input| Escalations'!$K$19,\"\")","v":125.96618952974021},{"$f":"IFERROR('Input| Projects'!O68*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F68:L68)-(SUM('Input| Projects'!I68:O68)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y68*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z68*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA68*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001048921933595},{"$f":"'Input| Projects'!$Y68*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z68*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA68*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000316319620143},{"$f":"'Input| Projects'!$Y68*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z68*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA68*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005899613100833},{"$f":"'Input| Projects'!$Y68*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z68*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA68*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007823836834095},{"$f":"'Input| Projects'!$Y68*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z68*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA68*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009635859945136},{"$f":"'Input| Projects'!$Y68*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z68*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA68*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011772831092454},{"$f":"'Input| Projects'!$Y68*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z68*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA68*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014096286836731},null,0,0,0,0,0,126.11448739700957,0,null,{"$f":"'Input| Projects'!Q68*N68*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R68*O68*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S68*P68*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T68*Q68*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U68*R68*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V68*S68*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W68*T68*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF68),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF68),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF68),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF68),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF68),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF68),\"\"))),\"\")","v":4.1710304201393873},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC68=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF68),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG68),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG68),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG68),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG68),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG68),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG68),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB68),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB68,'Input| Projects'!$Y68),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD68=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG68),\"\"))),\"\")","v":0},null,0,0,0,0,0,4.1710304201393873,0,null,"","","","","",0,"",null,0,0,0,0,0,130.28551781714896,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR68:$CO68)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR68:$CO68))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR68:$CO68)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR68:$CO68))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B69,\"\")","v":60},{"$f":"IFERROR(IF('Input| Projects'!C69=\"\",\"\",'Input| Projects'!C69),\"\")","v":"Bayview Low Pressure CDP RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D69=\"\",\"\",'Input| Projects'!D69),\"\")","v":10054436},null,{"$f":"IFERROR('Input| Projects'!I69*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J69*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K69*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L69*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M69*'Input| Escalations'!$K$19,\"\")","v":90.237129117868619},{"$f":"IFERROR('Input| Projects'!N69*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O69*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F69:L69)-(SUM('Input| Projects'!I69:O69)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y69*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z69*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA69*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005121662893508},{"$f":"'Input| Projects'!$Y69*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z69*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA69*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015445214835204},{"$f":"'Input| Projects'!$Y69*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z69*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA69*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0028806557034231},{"$f":"'Input| Projects'!$Y69*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z69*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA69*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0038202132603589},{"$f":"'Input| Projects'!$Y69*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z69*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA69*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0047049856378578},{"$f":"'Input| Projects'!$Y69*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z69*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA69*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0057484232359442},{"$f":"'Input| Projects'!$Y69*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z69*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA69*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0068829172997082},null,0,0,0,0,90.661693514369716,0,0,null,{"$f":"'Input| Projects'!Q69*N69*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R69*O69*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S69*P69*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T69*Q69*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U69*R69*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V69*S69*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W69*T69*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF69),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF69),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF69),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF69),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF69),\"\"))),\"\")","v":2.9668636489268159},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF69),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC69=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF69),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG69),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG69),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG69),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG69),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG69),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG69),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB69),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB69,'Input| Projects'!$Y69),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD69=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG69),\"\"))),\"\")","v":0},null,0,0,0,0,2.9668636489268159,0,0,null,"","","","",0,"","",null,0,0,0,0,93.628557163296534,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR69:$CO69)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR69:$CO69))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR69:$CO69)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR69:$CO69))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B70,\"\")","v":61},{"$f":"IFERROR(IF('Input| Projects'!C70=\"\",\"\",'Input| Projects'!C70),\"\")","v":"Box Hill CDP RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D70=\"\",\"\",'Input| Projects'!D70),\"\")","v":10068428},null,{"$f":"IFERROR('Input| Projects'!I70*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J70*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K70*'Input| Escalations'!$K$19,\"\")","v":1597.3621390948811},{"$f":"IFERROR('Input| Projects'!L70*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M70*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N70*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O70*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F70:L70)-(SUM('Input| Projects'!I70:O70)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y70*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z70*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA70*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0000460496858046},{"$f":"'Input| Projects'!$Y70*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z70*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA70*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001388703835328},{"$f":"'Input| Projects'!$Y70*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z70*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA70*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002590043367012},{"$f":"'Input| Projects'!$Y70*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z70*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA70*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0003434814512477},{"$f":"'Input| Projects'!$Y70*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z70*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA70*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0004230327431614},{"$f":"'Input| Projects'!$Y70*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z70*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA70*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005168498774548},{"$f":"'Input| Projects'!$Y70*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z70*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA70*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0006188540434258},null,0,0,1597.7758628161889,0,0,0,0,null,{"$f":"'Input| Projects'!Q70*N70*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R70*O70*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S70*P70*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T70*Q70*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U70*R70*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V70*S70*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W70*T70*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF70),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF70),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF70),\"\"))),\"\")","v":51.312098927344195},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF70),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF70),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF70),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC70=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF70),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG70),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG70),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG70),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG70),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG70),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG70),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB70),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB70,'Input| Projects'!$Y70),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD70=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG70),\"\"))),\"\")","v":0},null,0,0,51.312098927344195,0,0,0,0,null,"","",0,"","","","",null,0,0,1649.087961743533,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR70:$CO70)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR70:$CO70))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR70:$CO70)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR70:$CO70))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B71,\"\")","v":62},{"$f":"IFERROR(IF('Input| Projects'!C71=\"\",\"\",'Input| Projects'!C71),\"\")","v":"Box Hill CDP RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D71=\"\",\"\",'Input| Projects'!D71),\"\")","v":10068428},null,{"$f":"IFERROR('Input| Projects'!I71*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J71*'Input| Escalations'!$K$19,\"\")","v":1525.1515358216764},{"$f":"IFERROR('Input| Projects'!K71*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L71*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M71*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N71*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O71*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F71:L71)-(SUM('Input| Projects'!I71:O71)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y71*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z71*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA71*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001398580310219},{"$f":"'Input| Projects'!$Y71*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z71*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA71*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0004217648409273},{"$f":"'Input| Projects'!$Y71*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z71*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA71*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007866250534445},{"$f":"'Input| Projects'!$Y71*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z71*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA71*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001043191470792},{"$f":"'Input| Projects'!$Y71*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z71*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA71*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0012847976155004},{"$f":"'Input| Projects'!$Y71*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z71*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA71*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015697307143727},{"$f":"'Input| Projects'!$Y71*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z71*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA71*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0018795287414264},null,0,1525.7947911165722,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q71*N71*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R71*O71*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S71*P71*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T71*Q71*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U71*R71*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V71*S71*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W71*T71*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF71),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF71),\"\"))),\"\")","v":48.318946122300822},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF71),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF71),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF71),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF71),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC71=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF71),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG71),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG71),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG71),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG71),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG71),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG71),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB71),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB71,'Input| Projects'!$Y71),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD71=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG71),\"\"))),\"\")","v":0},null,0,48.318946122300822,0,0,0,0,0,null,"",0,"","","","","",null,0,1574.113737238873,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR71:$CO71)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR71:$CO71))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR71:$CO71)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR71:$CO71))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B72,\"\")","v":63},{"$f":"IFERROR(IF('Input| Projects'!C72=\"\",\"\",'Input| Projects'!C72),\"\")","v":"North Sydney CDP RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D72=\"\",\"\",'Input| Projects'!D72),\"\")","v":10068856},null,{"$f":"IFERROR('Input| Projects'!I72*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J72*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K72*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L72*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M72*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N72*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O72*'Input| Escalations'!$K$19,\"\")","v":1267.6971035702513},{"$f":"IF(ABS(SUM(F72:L72)-(SUM('Input| Projects'!I72:O72)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y72*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z72*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA72*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001601750254152},{"$f":"'Input| Projects'!$Y72*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z72*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA72*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0004830340712016},{"$f":"'Input| Projects'!$Y72*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z72*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA72*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000900897052583},{"$f":"'Input| Projects'!$Y72*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z72*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA72*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011947345399195},{"$f":"'Input| Projects'!$Y72*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z72*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA72*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014714384952546},{"$f":"'Input| Projects'!$Y72*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z72*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA72*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0017977634550728},{"$f":"'Input| Projects'!$Y72*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z72*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA72*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0021525654388723},null,0,0,0,0,0,0,1270.4259045423553,null,{"$f":"'Input| Projects'!Q72*N72*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R72*O72*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S72*P72*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T72*Q72*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U72*R72*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V72*S72*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W72*T72*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC72=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF72),\"\"))),\"\")","v":42.499065419012325},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG72),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB72),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB72,'Input| Projects'!$Y72),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD72=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG72),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,42.499065419012325,null,"","","","","","",0,null,0,0,0,0,0,0,1312.9249699613677,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR72:$CO72)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR72:$CO72))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR72:$CO72)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR72:$CO72))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B73,\"\")","v":64},{"$f":"IFERROR(IF('Input| Projects'!C73=\"\",\"\",'Input| Projects'!C73),\"\")","v":"North Sydney CDP RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D73=\"\",\"\",'Input| Projects'!D73),\"\")","v":10068856},null,{"$f":"IFERROR('Input| Projects'!I73*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J73*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K73*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L73*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M73*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N73*'Input| Escalations'!$K$19,\"\")","v":438.71620177820665},{"$f":"IFERROR('Input| Projects'!O73*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F73:L73)-(SUM('Input| Projects'!I73:O73)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y73*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z73*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA73*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005021610849389},{"$f":"'Input| Projects'!$Y73*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z73*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA73*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015143491479288},{"$f":"'Input| Projects'!$Y73*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z73*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA73*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0028243818920615},{"$f":"'Input| Projects'!$Y73*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z73*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA73*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0037455851261745},{"$f":"'Input| Projects'!$Y73*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z73*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA73*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0046130734131762},{"$f":"'Input| Projects'!$Y73*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z73*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA73*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0056361273845444},{"$f":"'Input| Projects'!$Y73*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z73*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA73*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067484590271421},null,0,0,0,0,0,441.18886217709212,0,null,{"$f":"'Input| Projects'!Q73*N73*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R73*O73*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S73*P73*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T73*Q73*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U73*R73*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V73*S73*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W73*T73*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF73),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF73),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF73),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF73),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF73),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF73),\"\"))),\"\")","v":14.591600086152908},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC73=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF73),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG73),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG73),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG73),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG73),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG73),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG73),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB73),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB73,'Input| Projects'!$Y73),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD73=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG73),\"\"))),\"\")","v":0},null,0,0,0,0,0,14.591600086152908,0,null,"","","","","",0,"",null,0,0,0,0,0,455.780462263245,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR73:$CO73)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR73:$CO73))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR73:$CO73)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR73:$CO73))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B74,\"\")","v":65},{"$f":"IFERROR(IF('Input| Projects'!C74=\"\",\"\",'Input| Projects'!C74),\"\")","v":"Umina Beach Low Pressure CDP RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D74=\"\",\"\",'Input| Projects'!D74),\"\")","v":10068848},null,{"$f":"IFERROR('Input| Projects'!I74*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J74*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K74*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L74*'Input| Escalations'!$K$19,\"\")","v":406.38781219914728},{"$f":"IFERROR('Input| Projects'!M74*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N74*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O74*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F74:L74)-(SUM('Input| Projects'!I74:O74)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y74*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z74*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA74*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002922611709739},{"$f":"'Input| Projects'!$Y74*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z74*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA74*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000881361516277},{"$f":"'Input| Projects'!$Y74*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z74*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA74*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0016438094942222},{"$f":"'Input| Projects'!$Y74*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z74*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA74*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0021799560495444},{"$f":"'Input| Projects'!$Y74*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z74*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA74*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002684840139868},{"$f":"'Input| Projects'!$Y74*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z74*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA74*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0032802645178402},{"$f":"'Input| Projects'!$Y74*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z74*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA74*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039276491084175},null,0,0,0,{"$f":"IFERROR(I74*Q74,\"\")","v":407.27371976881193},{"$f":"IFERROR(J74*R74,\"\")","v":0},{"$f":"IFERROR(K74*S74,\"\")","v":0},{"$f":"IFERROR(L74*T74,\"\")","v":0},null,{"$f":"'Input| Projects'!Q74*N74*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R74*O74*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S74*P74*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T74*Q74*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U74*R74*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V74*S74*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W74*T74*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF74),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF74),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF74),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF74),\"\"))),\"\")","v":13.207392680916803},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF74),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF74),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC74=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF74),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG74),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG74),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG74),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG74),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG74),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG74),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB74),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB74,'Input| Projects'!$Y74),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD74=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG74),\"\"))),\"\")","v":0},null,0,0,0,{"$f":"IFERROR(SUM(AO74,AW74),\"\")","v":13.207392680916803},{"$f":"IFERROR(SUM(AP74,AX74),\"\")","v":0},{"$f":"IFERROR(SUM(AQ74,AY74),\"\")","v":0},{"$f":"IFERROR(SUM(AR74,AZ74),\"\")","v":0},null,{"$f":"IFERROR(BB74*(AD74/V74),\"\")","v":""},{"$f":"IFERROR(BC74*(AE74/W74),\"\")","v":""},{"$f":"IFERROR(BD74*(AF74/X74),\"\")","v":""},{"$f":"IFERROR(BE74*(AG74/Y74),\"\")","v":0},{"$f":"IFERROR(BF74*(AH74/Z74),\"\")","v":""},{"$f":"IFERROR(BG74*(AI74/AA74),\"\")","v":""},{"$f":"IFERROR(BH74*(AJ74/AB74),\"\")","v":""},null,{"$f":"IFERROR(V74+BB74,\"\")","v":0},{"$f":"IFERROR(W74+BC74,\"\")","v":0},{"$f":"IFERROR(X74+BD74,\"\")","v":0},{"$f":"IFERROR(Y74+BE74,\"\")","v":420.48111244972876},{"$f":"IFERROR(Z74+BF74,\"\")","v":0},{"$f":"IFERROR(AA74+BG74,\"\")","v":0},{"$f":"IFERROR(AB74+BH74,\"\")","v":0},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR74:$CO74)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR74:$CO74))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR74:$CO74)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR74:$CO74))","v":""},{"$f":"IF(SUM(BZ74:CA74,F74:L74)=0,\"\",IF(SUM(BZ74:CA74)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B75,\"\")","v":66},{"$f":"IFERROR(IF('Input| Projects'!C75=\"\",\"\",'Input| Projects'!C75),\"\")","v":"Umina Beach Low Pressure CDP RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D75=\"\",\"\",'Input| Projects'!D75),\"\")","v":10068848},null,{"$f":"IFERROR('Input| Projects'!I75*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J75*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K75*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L75*'Input| Escalations'!$K$19,\"\")","v":450.86793409941174},{"$f":"IFERROR('Input| Projects'!M75*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N75*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O75*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F75:L75)-(SUM('Input| Projects'!I75:O75)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y75*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z75*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA75*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0000507876706055},{"$f":"'Input| Projects'!$Y75*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z75*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA75*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001531585541243},{"$f":"'Input| Projects'!$Y75*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z75*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA75*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002856529139761},{"$f":"'Input| Projects'!$Y75*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z75*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA75*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0003788217552465},{"$f":"'Input| Projects'!$Y75*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z75*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA75*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0004665579631999},{"$f":"'Input| Projects'!$Y75*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z75*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA75*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005700278051846},{"$f":"'Input| Projects'!$Y75*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z75*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA75*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0006825270305582},null,{"$f":"IFERROR(F75*N75,\"\")","v":0},{"$f":"IFERROR(G75*O75,\"\")","v":0},{"$f":"IFERROR(H75*P75,\"\")","v":0},451.03873268159163,0,0,0,null,{"$f":"'Input| Projects'!Q75*N75*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R75*O75*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S75*P75*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T75*Q75*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U75*R75*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V75*S75*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W75*T75*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF75),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF75),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF75),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF75),\"\"))),\"\")","v":14.626638959691158},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF75),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF75),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC75=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF75),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG75),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG75),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG75),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG75),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG75),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG75),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB75),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB75,'Input| Projects'!$Y75),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD75=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG75),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(SUM(AL75,AT75),\"\")","v":0},{"$f":"IFERROR(SUM(AM75,AU75),\"\")","v":0},{"$f":"IFERROR(SUM(AN75,AV75),\"\")","v":0},14.626638959691158,0,0,0,null,"","","",0,"","","",null,0,0,0,465.66537164128277,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR75:$CO75)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR75:$CO75))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR75:$CO75)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR75:$CO75))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B76,\"\")","v":67},{"$f":"IFERROR(IF('Input| Projects'!C76=\"\",\"\",'Input| Projects'!C76),\"\")","v":"Auburn CDP RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D76=\"\",\"\",'Input| Projects'!D76),\"\")","v":10065576},null,{"$f":"IFERROR('Input| Projects'!I76*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J76*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K76*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L76*'Input| Escalations'!$K$19,\"\")","v":689.67047816858451},{"$f":"IFERROR('Input| Projects'!M76*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N76*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O76*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F76:L76)-(SUM('Input| Projects'!I76:O76)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y76*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z76*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA76*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0003038679538623},{"$f":"'Input| Projects'!$Y76*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z76*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA76*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009163636745571},{"$f":"'Input| Projects'!$Y76*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z76*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA76*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0017090913099544},{"$f":"'Input| Projects'!$Y76*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z76*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA76*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022665302478508},{"$f":"'Input| Projects'!$Y76*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z76*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA76*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027914651714775},{"$f":"'Input| Projects'!$Y76*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z76*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA76*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0034105360758032},{"$f":"'Input| Projects'!$Y76*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z76*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA76*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0040836307268823},null,0,0,0,691.23363716840333,0,0,0,null,{"$f":"'Input| Projects'!Q76*N76*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R76*O76*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S76*P76*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T76*Q76*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U76*R76*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V76*S76*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W76*T76*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF76),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF76),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF76),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF76),\"\"))),\"\")","v":22.415868339169421},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF76),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF76),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC76=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF76),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG76),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG76),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG76),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG76),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG76),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG76),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB76),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB76,'Input| Projects'!$Y76),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD76=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG76),\"\"))),\"\")","v":0},null,0,0,0,22.415868339169421,0,0,0,null,"","","",0,"","","",null,0,0,0,713.64950550757271,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR76:$CO76)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR76:$CO76))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR76:$CO76)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR76:$CO76))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B77,\"\")","v":68},{"$f":"IFERROR(IF('Input| Projects'!C77=\"\",\"\",'Input| Projects'!C77),\"\")","v":"Auburn CDP RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D77=\"\",\"\",'Input| Projects'!D77),\"\")","v":10065576},null,{"$f":"IFERROR('Input| Projects'!I77*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J77*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K77*'Input| Escalations'!$K$19,\"\")","v":307.99025754602383},{"$f":"IFERROR('Input| Projects'!L77*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M77*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N77*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O77*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F77:L77)-(SUM('Input| Projects'!I77:O77)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y77*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z77*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA77*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007119764916472},{"$f":"'Input| Projects'!$Y77*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z77*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA77*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002147081934081},{"$f":"'Input| Projects'!$Y77*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z77*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA77*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0040044789827267},{"$f":"'Input| Projects'!$Y77*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z77*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA77*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0053105838689651},{"$f":"'Input| Projects'!$Y77*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z77*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA77*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0065405303655151},{"$f":"'Input| Projects'!$Y77*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z77*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA77*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0079910417634439},{"$f":"'Input| Projects'!$Y77*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z77*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA77*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0095681332669419},null,0,0,309.22359805925146,0,0,0,0,null,{"$f":"'Input| Projects'!Q77*N77*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R77*O77*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S77*P77*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T77*Q77*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U77*R77*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V77*S77*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W77*T77*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF77),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF77),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF77),\"\"))),\"\")","v":9.9306243281952682},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF77),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF77),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF77),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC77=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF77),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG77),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG77),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG77),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG77),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG77),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG77),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB77),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB77,'Input| Projects'!$Y77),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD77=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG77),\"\"))),\"\")","v":0},null,0,0,9.9306243281952682,0,0,0,0,null,"","",0,"","","","",null,0,0,319.15422238744674,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR77:$CO77)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR77:$CO77))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR77:$CO77)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR77:$CO77))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B78,\"\")","v":69},{"$f":"IFERROR(IF('Input| Projects'!C78=\"\",\"\",'Input| Projects'!C78),\"\")","v":"Goulburn 7kPa CDP RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D78=\"\",\"\",'Input| Projects'!D78),\"\")","v":10069030},null,{"$f":"IFERROR('Input| Projects'!I78*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J78*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K78*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L78*'Input| Escalations'!$K$19,\"\")","v":92.945427191875268},{"$f":"IFERROR('Input| Projects'!M78*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N78*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O78*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F78:L78)-(SUM('Input| Projects'!I78:O78)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y78*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z78*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA78*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0010163504412897},{"$f":"'Input| Projects'!$Y78*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z78*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA78*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0030649715219391},{"$f":"'Input| Projects'!$Y78*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z78*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA78*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0057164162426406},{"$f":"'Input| Projects'!$Y78*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z78*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA78*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0075808883046717},{"$f":"'Input| Projects'!$Y78*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z78*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA78*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0093366438376099},{"$f":"'Input| Projects'!$Y78*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z78*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA78*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0114072570062698},{"$f":"'Input| Projects'!$Y78*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z78*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA78*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.013658563986682},null,0,0,0,93.650036093846879,0,0,0,null,{"$f":"'Input| Projects'!Q78*N78*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R78*O78*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S78*P78*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T78*Q78*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U78*R78*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V78*S78*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W78*T78*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF78),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF78),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF78),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF78),\"\"))),\"\")","v":3.036957066553609},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF78),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF78),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC78=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF78),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG78),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG78),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG78),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG78),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG78),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG78),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB78),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB78,'Input| Projects'!$Y78),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD78=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG78),\"\"))),\"\")","v":0},null,0,0,0,3.036957066553609,0,0,0,null,"","","",0,"","","",null,0,0,0,96.68699316040049,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR78:$CO78)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR78:$CO78))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR78:$CO78)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR78:$CO78))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B79,\"\")","v":70},{"$f":"IFERROR(IF('Input| Projects'!C79=\"\",\"\",'Input| Projects'!C79),\"\")","v":"Goulburn 7kPa CDP RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D79=\"\",\"\",'Input| Projects'!D79),\"\")","v":10069030},null,{"$f":"IFERROR('Input| Projects'!I79*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J79*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K79*'Input| Escalations'!$K$19,\"\")","v":133.53309945416987},{"$f":"IFERROR('Input| Projects'!L79*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M79*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N79*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O79*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F79:L79)-(SUM('Input| Projects'!I79:O79)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y79*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z79*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA79*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019755936927615},{"$f":"'Input| Projects'!$Y79*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z79*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA79*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0059577269426405},{"$f":"'Input| Projects'!$Y79*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z79*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA79*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0111116357265797},{"$f":"'Input| Projects'!$Y79*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z79*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA79*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0147358179932835},{"$f":"'Input| Projects'!$Y79*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z79*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA79*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0181486758186828},{"$f":"'Input| Projects'!$Y79*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z79*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA79*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0221735575425124},{"$f":"'Input| Projects'!$Y79*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z79*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA79*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0265496739786193},null,0,0,135.01687061274575,0,0,0,0,null,{"$f":"'Input| Projects'!Q79*N79*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R79*O79*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S79*P79*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T79*Q79*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U79*R79*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V79*S79*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W79*T79*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF79),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF79),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF79),\"\"))),\"\")","v":4.3360268376633071},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF79),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF79),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF79),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC79=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF79),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG79),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG79),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG79),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG79),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG79),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG79),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB79),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB79,'Input| Projects'!$Y79),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD79=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG79),\"\"))),\"\")","v":0},null,0,0,4.3360268376633071,0,0,0,0,null,"","",0,"","","","",null,0,0,139.35289745040905,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR79:$CO79)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR79:$CO79))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR79:$CO79)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR79:$CO79))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B80,\"\")","v":71},{"$f":"IFERROR(IF('Input| Projects'!C80=\"\",\"\",'Input| Projects'!C80),\"\")","v":"Blue Mountain Pressure Reduction Glenbrook-Springwood RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D80=\"\",\"\",'Input| Projects'!D80),\"\")","v":10071182},null,{"$f":"IFERROR('Input| Projects'!I80*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J80*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K80*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L80*'Input| Escalations'!$K$19,\"\")","v":493.06387070221598},{"$f":"IFERROR('Input| Projects'!M80*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N80*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O80*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F80:L80)-(SUM('Input| Projects'!I80:O80)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y80*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z80*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA80*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008057592278701},{"$f":"'Input| Projects'!$Y80*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z80*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA80*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024298991633513},{"$f":"'Input| Projects'!$Y80*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z80*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA80*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0045319556628611},{"$f":"'Input| Projects'!$Y80*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z80*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA80*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0060101028727757},{"$f":"'Input| Projects'!$Y80*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z80*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA80*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0074020599823272},{"$f":"'Input| Projects'!$Y80*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z80*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA80*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0090436351715699},{"$f":"'Input| Projects'!$Y80*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z80*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA80*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0108284638099416},null,0,0,0,496.02723528798526,0,0,0,null,{"$f":"'Input| Projects'!Q80*N80*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R80*O80*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S80*P80*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T80*Q80*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U80*R80*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V80*S80*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W80*T80*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF80),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF80),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF80),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF80),\"\"))),\"\")","v":16.085561525051808},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF80),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF80),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC80=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF80),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG80),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG80),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG80),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG80),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG80),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG80),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB80),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB80,'Input| Projects'!$Y80),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD80=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG80),\"\"))),\"\")","v":0},null,0,0,0,16.085561525051808,0,0,0,null,"","","",0,"","","",null,0,0,0,512.11279681303711,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR80:$CO80)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR80:$CO80))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR80:$CO80)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR80:$CO80))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B81,\"\")","v":72},{"$f":"IFERROR(IF('Input| Projects'!C81=\"\",\"\",'Input| Projects'!C81),\"\")","v":"Blue Mountain Pressure Reduction Glenbrook-Springwood RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D81=\"\",\"\",'Input| Projects'!D81),\"\")","v":10071182},null,{"$f":"IFERROR('Input| Projects'!I81*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J81*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K81*'Input| Escalations'!$K$19,\"\")","v":118.47866766469764},{"$f":"IFERROR('Input| Projects'!L81*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M81*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N81*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O81*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F81:L81)-(SUM('Input| Projects'!I81:O81)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y81*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z81*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA81*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015226419551249},{"$f":"'Input| Projects'!$Y81*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z81*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA81*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0045917766559385},{"$f":"'Input| Projects'!$Y81*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z81*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA81*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0085640295417746},{"$f":"'Input| Projects'!$Y81*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z81*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA81*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0113572820169781},{"$f":"'Input| Projects'!$Y81*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z81*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA81*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0139876611940675},{"$f":"'Input| Projects'!$Y81*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z81*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA81*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0170897432666981},{"$f":"'Input| Projects'!$Y81*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z81*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA81*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0204625311585309},null,0,0,119.49332247464821,0,0,0,0,null,{"$f":"'Input| Projects'!Q81*N81*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R81*O81*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S81*P81*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T81*Q81*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U81*R81*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V81*S81*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W81*T81*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF81),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF81),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF81),\"\"))),\"\")","v":3.8374926838418291},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF81),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF81),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF81),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC81=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF81),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG81),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG81),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG81),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG81),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG81),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG81),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB81),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB81,'Input| Projects'!$Y81),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD81=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG81),\"\"))),\"\")","v":0},null,0,0,3.8374926838418291,0,0,0,0,null,"","",0,"","","","",null,0,0,123.33081515849004,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR81:$CO81)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR81:$CO81))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR81:$CO81)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR81:$CO81))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B82,\"\")","v":73},{"$f":"IFERROR(IF('Input| Projects'!C82=\"\",\"\",'Input| Projects'!C82),\"\")","v":"Gymea Bay 210 kPa CDP RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D82=\"\",\"\",'Input| Projects'!D82),\"\")","v":10000024},null,{"$f":"IFERROR('Input| Projects'!I82*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J82*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K82*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L82*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M82*'Input| Escalations'!$K$19,\"\")","v":408.05072297008553},{"$f":"IFERROR('Input| Projects'!N82*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O82*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F82:L82)-(SUM('Input| Projects'!I82:O82)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y82*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z82*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA82*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005065962823747},{"$f":"'Input| Projects'!$Y82*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z82*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA82*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015277242135383},{"$f":"'Input| Projects'!$Y82*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z82*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA82*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0028493274557477},{"$f":"'Input| Projects'!$Y82*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z82*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA82*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0037786669599622},{"$f":"'Input| Projects'!$Y82*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z82*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA82*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0046538170948081},{"$f":"'Input| Projects'!$Y82*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z82*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA82*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.005685906904449},{"$f":"'Input| Projects'!$Y82*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z82*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA82*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0068080629053986},null,0,0,0,0,409.94971640019253,0,0,null,{"$f":"'Input| Projects'!Q82*N82*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R82*O82*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S82*P82*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T82*Q82*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U82*R82*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V82*S82*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W82*T82*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF82),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF82),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF82),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF82),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF82),\"\"))),\"\")","v":13.415422372215149},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF82),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC82=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF82),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG82),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG82),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG82),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG82),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG82),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG82),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB82),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB82,'Input| Projects'!$Y82),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD82=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG82),\"\"))),\"\")","v":0},null,0,0,0,0,13.415422372215149,0,0,null,"","","","",0,"","",null,0,0,0,0,423.3651387724077,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR82:$CO82)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR82:$CO82))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR82:$CO82)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR82:$CO82))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B83,\"\")","v":74},{"$f":"IFERROR(IF('Input| Projects'!C83=\"\",\"\",'Input| Projects'!C83),\"\")","v":"Gymea Bay 210 kPa CDP RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D83=\"\",\"\",'Input| Projects'!D83),\"\")","v":10000024},null,{"$f":"IFERROR('Input| Projects'!I83*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J83*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K83*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L83*'Input| Escalations'!$K$19,\"\")","v":641.90983969227182},{"$f":"IFERROR('Input| Projects'!M83*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N83*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O83*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F83:L83)-(SUM('Input| Projects'!I83:O83)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y83*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z83*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA83*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007748334095716},{"$f":"'Input| Projects'!$Y83*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z83*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA83*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0023366372838591},{"$f":"'Input| Projects'!$Y83*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z83*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA83*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0043580148223241},{"$f":"'Input| Projects'!$Y83*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z83*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA83*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0057794293130204},{"$f":"'Input| Projects'!$Y83*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z83*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA83*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0071179617627477},{"$f":"'Input| Projects'!$Y83*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z83*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA83*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0086965317088981},{"$f":"'Input| Projects'!$Y83*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z83*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA83*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0104128568982804},null,0,0,0,645.61971223610556,0,0,0,null,{"$f":"'Input| Projects'!Q83*N83*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R83*O83*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S83*P83*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T83*Q83*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U83*R83*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V83*S83*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W83*T83*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF83),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF83),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF83),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF83),\"\"))),\"\")","v":20.93666408646023},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF83),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF83),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC83=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF83),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG83),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG83),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG83),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG83),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG83),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG83),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB83),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB83,'Input| Projects'!$Y83),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD83=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG83),\"\"))),\"\")","v":0},null,0,0,0,20.93666408646023,0,0,0,null,"","","",0,"","","",null,0,0,0,666.55637632256582,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR83:$CO83)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR83:$CO83))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR83:$CO83)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR83:$CO83))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B84,\"\")","v":75},{"$f":"IFERROR(IF('Input| Projects'!C84=\"\",\"\",'Input| Projects'!C84),\"\")","v":"Newcastle MP1 30kPa Rehabilitation Stage 1 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D84=\"\",\"\",'Input| Projects'!D84),\"\")","v":10022511},null,{"$f":"IFERROR('Input| Projects'!I84*'Input| Escalations'!$K$19,\"\")","v":24.424593553966357},{"$f":"IFERROR('Input| Projects'!J84*'Input| Escalations'!$K$19,\"\")","v":227.58455327675208},{"$f":"IFERROR('Input| Projects'!K84*'Input| Escalations'!$K$19,\"\")","v":5076.5960686575909},{"$f":"IFERROR('Input| Projects'!L84*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M84*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N84*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O84*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F84:L84)-(SUM('Input| Projects'!I84:O84)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y84*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z84*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA84*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005261728105705},{"$f":"'Input| Projects'!$Y84*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z84*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA84*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015867604464963},{"$f":"'Input| Projects'!$Y84*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z84*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA84*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002959434736866},{"$f":"'Input| Projects'!$Y84*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z84*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA84*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039246869424581},{"$f":"'Input| Projects'!$Y84*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z84*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA84*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0048336557251829},{"$f":"'Input| Projects'!$Y84*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z84*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA84*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0059056288422268},{"$f":"'Input| Projects'!$Y84*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z84*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA84*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.007071148601177},null,24.43744511100369,227.94567544412516,5091.6199234082133,0,0,0,0,null,{"$f":"'Input| Projects'!Q84*N84*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R84*O84*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S84*P84*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T84*Q84*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U84*R84*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V84*S84*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W84*T84*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF84),\"\"))),\"\")","v":0.76545277845540294},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF84),\"\"))),\"\")","v":7.2185951051360391},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF84),\"\"))),\"\")","v":163.51586683120081},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF84),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF84),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF84),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC84=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF84),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG84),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG84),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG84),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG84),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG84),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG84),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB84),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB84,'Input| Projects'!$Y84),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD84=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG84),\"\"))),\"\")","v":0},null,0.76545277845540294,7.2185951051360391,163.51586683120081,0,0,0,0,null,0,0,0,"","","","",null,25.202897889459091,235.1642705492612,5255.1357902394138,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR84:$CO84)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR84:$CO84))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR84:$CO84)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR84:$CO84))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B85,\"\")","v":76},{"$f":"IFERROR(IF('Input| Projects'!C85=\"\",\"\",'Input| Projects'!C85),\"\")","v":"Newcastle MP1 30kPa Rehabilitation Stage 1 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D85=\"\",\"\",'Input| Projects'!D85),\"\")","v":10022511},null,{"$f":"IFERROR('Input| Projects'!I85*'Input| Escalations'!$K$19,\"\")","v":448.45428213334571},{"$f":"IFERROR('Input| Projects'!J85*'Input| Escalations'!$K$19,\"\")","v":2898.0300333756372},{"$f":"IFERROR('Input| Projects'!K85*'Input| Escalations'!$K$19,\"\")","v":73.99621798777369},{"$f":"IFERROR('Input| Projects'!L85*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M85*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N85*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O85*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F85:L85)-(SUM('Input| Projects'!I85:O85)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y85*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z85*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA85*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0010237900829231},{"$f":"'Input| Projects'!$Y85*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z85*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA85*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0030874069820064},{"$f":"'Input| Projects'!$Y85*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z85*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA85*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0057582601643285},{"$f":"'Input| Projects'!$Y85*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z85*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA85*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0076363800818764},{"$f":"'Input| Projects'!$Y85*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z85*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA85*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0094049876700018},{"$f":"'Input| Projects'!$Y85*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z85*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA85*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0114907576382364},{"$f":"'Input| Projects'!$Y85*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z85*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA85*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0137585440891743},null,448.91340518003824,2906.9774315347454,74.422307462123655,0,0,0,0,null,{"$f":"'Input| Projects'!Q85*N85*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R85*O85*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S85*P85*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T85*Q85*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U85*R85*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V85*S85*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W85*T85*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF85),\"\"))),\"\")","v":14.061290438508658},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF85),\"\"))),\"\")","v":92.058307388952386},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF85),\"\"))),\"\")","v":2.3900503767574017},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF85),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF85),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF85),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC85=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF85),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG85),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG85),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG85),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG85),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG85),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG85),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB85),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB85,'Input| Projects'!$Y85),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD85=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG85),\"\"))),\"\")","v":0},null,14.061290438508658,92.058307388952386,2.3900503767574017,0,0,0,0,null,0,0,0,"","","","",null,462.97469561854689,2999.0357389236979,76.812357838881056,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR85:$CO85)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR85:$CO85))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR85:$CO85)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR85:$CO85))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B86,\"\")","v":77},{"$f":"IFERROR(IF('Input| Projects'!C86=\"\",\"\",'Input| Projects'!C86),\"\")","v":"Haberfield Strathfield Campsie 7kPa Rehabilitation RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D86=\"\",\"\",'Input| Projects'!D86),\"\")","v":10022508},null,{"$f":"IFERROR('Input| Projects'!I86*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J86*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K86*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L86*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M86*'Input| Escalations'!$K$19,\"\")","v":1112.7360658683599},{"$f":"IFERROR('Input| Projects'!N86*'Input| Escalations'!$K$19,\"\")","v":6732.2975609796958},{"$f":"IFERROR('Input| Projects'!O86*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F86:L86)-(SUM('Input| Projects'!I86:O86)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y86*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z86*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA86*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002733407818745},{"$f":"'Input| Projects'!$Y86*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z86*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA86*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008243039784255},{"$f":"'Input| Projects'!$Y86*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z86*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA86*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015373926372284},{"$f":"'Input| Projects'!$Y86*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z86*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA86*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0020388301636114},{"$f":"'Input| Projects'!$Y86*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z86*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA86*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0025110290928947},{"$f":"'Input| Projects'!$Y86*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z86*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA86*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0030679069172037},{"$f":"'Input| Projects'!$Y86*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z86*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA86*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0036733811564673},null,0,0,0,0,1115.5301785024685,6752.9516232356991,0,null,{"$f":"'Input| Projects'!Q86*N86*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R86*O86*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S86*P86*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T86*Q86*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U86*R86*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V86*S86*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W86*T86*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF86),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF86),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF86),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF86),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF86),\"\"))),\"\")","v":36.505229580288464},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF86),\"\"))),\"\")","v":223.34283100700804},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC86=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF86),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG86),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG86),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG86),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG86),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG86),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG86),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB86),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB86,'Input| Projects'!$Y86),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD86=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG86),\"\"))),\"\")","v":0},null,0,0,0,0,36.505229580288464,223.34283100700804,0,null,"","","","",0,0,"",null,0,0,0,0,1152.0354080827569,6976.2944542427067,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR86:$CO86)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR86:$CO86))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR86:$CO86)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR86:$CO86))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B87,\"\")","v":78},{"$f":"IFERROR(IF('Input| Projects'!C87=\"\",\"\",'Input| Projects'!C87),\"\")","v":"Haberfield Strathfield Campsie 7kPa Rehabilitation RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D87=\"\",\"\",'Input| Projects'!D87),\"\")","v":10022508},null,{"$f":"IFERROR('Input| Projects'!I87*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J87*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K87*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L87*'Input| Escalations'!$K$19,\"\")","v":123.51417082565713},{"$f":"IFERROR('Input| Projects'!M87*'Input| Escalations'!$K$19,\"\")","v":6499.8700769337329},{"$f":"IFERROR('Input| Projects'!N87*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O87*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F87:L87)-(SUM('Input| Projects'!I87:O87)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y87*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z87*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA87*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002684681998091},{"$f":"'Input| Projects'!$Y87*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z87*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA87*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008096099076977},{"$f":"'Input| Projects'!$Y87*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z87*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA87*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015099870238395},{"$f":"'Input| Projects'!$Y87*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z87*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA87*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0020024859078394},{"$f":"'Input| Projects'!$Y87*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z87*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA87*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024662674029647},{"$f":"'Input| Projects'!$Y87*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z87*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA87*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0030132183042559},{"$f":"'Input| Projects'!$Y87*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z87*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA87*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0036078993391577},null,0,0,0,123.76150621215398,6515.9004946279802,0,0,null,{"$f":"'Input| Projects'!Q87*N87*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R87*O87*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S87*P87*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T87*Q87*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U87*R87*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V87*S87*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W87*T87*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF87),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF87),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF87),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF87),\"\"))),\"\")","v":4.0134355151947938},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF87),\"\"))),\"\")","v":213.22994936634356},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF87),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC87=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF87),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG87),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG87),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG87),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG87),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG87),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG87),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB87),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB87,'Input| Projects'!$Y87),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD87=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG87),\"\"))),\"\")","v":0},null,0,0,0,4.0134355151947938,213.22994936634356,0,0,null,"","","",0,0,"","",null,0,0,0,127.77494172734878,6729.1304439943233,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR87:$CO87)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR87:$CO87))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR87:$CO87)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR87:$CO87))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B88,\"\")","v":79},{"$f":"IFERROR(IF('Input| Projects'!C88=\"\",\"\",'Input| Projects'!C88),\"\")","v":"Kurri Kurri Rehabilitation Stage 2 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D88=\"\",\"\",'Input| Projects'!D88),\"\")","v":10068650},null,{"$f":"IFERROR('Input| Projects'!I88*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J88*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K88*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L88*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M88*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N88*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O88*'Input| Escalations'!$K$19,\"\")","v":66.539026113995405},{"$f":"IF(ABS(SUM(F88:L88)-(SUM('Input| Projects'!I88:O88)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y88*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z88*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA88*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039245627718631},{"$f":"'Input| Projects'!$Y88*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z88*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA88*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0118351629941329},{"$f":"'Input| Projects'!$Y88*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z88*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA88*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0220735225399928},{"$f":"'Input| Projects'!$Y88*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z88*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA88*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0292730448175065},{"$f":"'Input| Projects'!$Y88*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z88*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA88*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0360527661824304},{"$f":"'Input| Projects'!$Y88*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z88*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA88*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0440482872414265},{"$f":"'Input| Projects'!$Y88*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z88*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA88*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0527415442169923},null,0,0,0,0,0,0,70.0483971019423,null,{"$f":"'Input| Projects'!Q88*N88*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R88*O88*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S88*P88*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T88*Q88*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U88*R88*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V88*S88*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W88*T88*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC88=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF88),\"\"))),\"\")","v":2.3433018803287067},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG88),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB88),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB88,'Input| Projects'!$Y88),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD88=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG88),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,2.3433018803287067,null,"","","","","","",0,null,0,0,0,0,0,0,72.391698982271009,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR88:$CO88)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR88:$CO88))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR88:$CO88)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR88:$CO88))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B89,\"\")","v":80},{"$f":"IFERROR(IF('Input| Projects'!C89=\"\",\"\",'Input| Projects'!C89),\"\")","v":"Kurri Kurri Rehabilitation Stage 2 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D89=\"\",\"\",'Input| Projects'!D89),\"\")","v":10068650},null,{"$f":"IFERROR('Input| Projects'!I89*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J89*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K89*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L89*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M89*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N89*'Input| Escalations'!$K$19,\"\")","v":87.216766779962867},{"$f":"IFERROR('Input| Projects'!O89*'Input| Escalations'!$K$19,\"\")","v":628.41630881852052},{"$f":"IF(ABS(SUM(F89:L89)-(SUM('Input| Projects'!I89:O89)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y89*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z89*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA89*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009490945914492},{"$f":"'Input| Projects'!$Y89*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z89*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA89*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002862150471177},{"$f":"'Input| Projects'!$Y89*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z89*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA89*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0053381388131024},{"$f":"'Input| Projects'!$Y89*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z89*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA89*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0070792315288555},{"$f":"'Input| Projects'!$Y89*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z89*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA89*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0087188019098199},{"$f":"'Input| Projects'!$Y89*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z89*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA89*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0106523945758148},{"$f":"'Input| Projects'!$Y89*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z89*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA89*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0127547238433552},null,0,0,0,0,0,88.145834193329847,636.43158529616142,null,{"$f":"'Input| Projects'!Q89*N89*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R89*O89*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S89*P89*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T89*Q89*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U89*R89*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V89*S89*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W89*T89*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF89),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF89),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF89),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF89),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF89),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF89),\"\"))),\"\")","v":2.9152793102314054},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC89=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF89),\"\"))),\"\")","v":21.290299167798125},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG89),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG89),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG89),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG89),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG89),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG89),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB89),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB89,'Input| Projects'!$Y89),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD89=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG89),\"\"))),\"\")","v":0},null,0,0,0,0,0,2.9152793102314054,21.290299167798125,null,"","","","","",0,0,null,0,0,0,0,0,91.061113503561259,657.72188446395955,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR89:$CO89)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR89:$CO89))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR89:$CO89)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR89:$CO89))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B90,\"\")","v":81},{"$f":"IFERROR(IF('Input| Projects'!C90=\"\",\"\",'Input| Projects'!C90),\"\")","v":"Richmond Rd 150mm Steel Mains Rehabilitation RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D90=\"\",\"\",'Input| Projects'!D90),\"\")","v":10068691},null,{"$f":"IFERROR('Input| Projects'!I90*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J90*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K90*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L90*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M90*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N90*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O90*'Input| Escalations'!$K$19,\"\")","v":334.83382720776564},{"$f":"IF(ABS(SUM(F90:L90)-(SUM('Input| Projects'!I90:O90)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y90*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z90*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA90*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009224768182987},{"$f":"'Input| Projects'!$Y90*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z90*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA90*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027818802087072},{"$f":"'Input| Projects'!$Y90*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z90*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA90*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0051884283740662},{"$f":"'Input| Projects'!$Y90*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z90*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA90*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0068806913826864},{"$f":"'Input| Projects'!$Y90*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z90*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA90*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.008474279294824},{"$f":"'Input| Projects'!$Y90*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z90*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA90*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0103536435083418},{"$f":"'Input| Projects'!$Y90*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z90*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA90*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0123970120315737},null,0,0,0,0,0,0,338.98476619223817,null,{"$f":"'Input| Projects'!Q90*N90*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R90*O90*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S90*P90*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T90*Q90*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U90*R90*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V90*S90*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W90*T90*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC90=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF90),\"\"))),\"\")","v":11.339926006658519},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG90),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB90),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB90,'Input| Projects'!$Y90),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD90=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG90),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,11.339926006658519,null,"","","","","","",0,null,0,0,0,0,0,0,350.32469219889668,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR90:$CO90)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR90:$CO90))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR90:$CO90)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR90:$CO90))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B91,\"\")","v":82},{"$f":"IFERROR(IF('Input| Projects'!C91=\"\",\"\",'Input| Projects'!C91),\"\")","v":"Newcastle MP1 30kPa Rehabilitation Stage 3 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D91=\"\",\"\",'Input| Projects'!D91),\"\")","v":10069081},null,{"$f":"IFERROR('Input| Projects'!I91*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J91*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K91*'Input| Escalations'!$K$19,\"\")","v":329.29417014177585},{"$f":"IFERROR('Input| Projects'!L91*'Input| Escalations'!$K$19,\"\")","v":149.02668654565906},{"$f":"IFERROR('Input| Projects'!M91*'Input| Escalations'!$K$19,\"\")","v":4415.3684299091537},{"$f":"IFERROR('Input| Projects'!N91*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O91*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F91:L91)-(SUM('Input| Projects'!I91:O91)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y91*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z91*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA91*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0006969047553653},{"$f":"'Input| Projects'!$Y91*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z91*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA91*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0021016306403017},{"$f":"'Input| Projects'!$Y91*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z91*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA91*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039197086962328},{"$f":"'Input| Projects'!$Y91*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z91*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA91*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0051981648207036},{"$f":"'Input| Projects'!$Y91*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z91*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA91*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0064020747423745},{"$f":"'Input| Projects'!$Y91*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z91*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA91*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0078218804561694},{"$f":"'Input| Projects'!$Y91*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z91*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA91*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0093655867180031},null,0,0,330.58490736409937,149.80135182500672,4443.635948612553,0,0,null,{"$f":"'Input| Projects'!Q91*N91*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R91*O91*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S91*P91*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T91*Q91*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U91*R91*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V91*S91*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W91*T91*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF91),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF91),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF91),\"\"))),\"\")","v":10.616636454036257},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF91),\"\"))),\"\")","v":4.8578761202861793},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF91),\"\"))),\"\")","v":145.41601258433835},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF91),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC91=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF91),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG91),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG91),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG91),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG91),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG91),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG91),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB91),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB91,'Input| Projects'!$Y91),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD91=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG91),\"\"))),\"\")","v":0},null,0,0,10.616636454036257,4.8578761202861793,145.41601258433835,0,0,null,"","",0,0,0,"","",null,0,0,341.20154381813563,154.65922794529291,4589.0519611968912,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR91:$CO91)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR91:$CO91))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR91:$CO91)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR91:$CO91))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B92,\"\")","v":83},{"$f":"IFERROR(IF('Input| Projects'!C92=\"\",\"\",'Input| Projects'!C92),\"\")","v":"Newcastle MP1 30kPa Rehabilitation Stage 3 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D92=\"\",\"\",'Input| Projects'!D92),\"\")","v":10069081},null,{"$f":"IFERROR('Input| Projects'!I92*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J92*'Input| Escalations'!$K$19,\"\")","v":117.14346126248547},{"$f":"IFERROR('Input| Projects'!K92*'Input| Escalations'!$K$19,\"\")","v":136.0494467068801},{"$f":"IFERROR('Input| Projects'!L92*'Input| Escalations'!$K$19,\"\")","v":3947.3740300276704},{"$f":"IFERROR('Input| Projects'!M92*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N92*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O92*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F92:L92)-(SUM('Input| Projects'!I92:O92)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y92*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z92*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA92*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009057848233227},{"$f":"'Input| Projects'!$Y92*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z92*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA92*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027315427589776},{"$f":"'Input| Projects'!$Y92*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z92*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA92*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050945450171778},{"$f":"'Input| Projects'!$Y92*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z92*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA92*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067561869358392},{"$f":"'Input| Projects'!$Y92*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z92*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA92*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083209392600296},{"$f":"'Input| Projects'!$Y92*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z92*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA92*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0101662968325262},{"$f":"'Input| Projects'!$Y92*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z92*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA92*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0121726910964084},null,0,117.46344363585858,136.74255673769042,3974.0432268802147,0,0,0,null,{"$f":"'Input| Projects'!Q92*N92*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R92*O92*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S92*P92*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T92*Q92*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U92*R92*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V92*S92*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W92*T92*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF92),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF92),\"\"))),\"\")","v":3.7198382360628601},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF92),\"\"))),\"\")","v":4.3914467368002441},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF92),\"\"))),\"\")","v":128.87340105847912},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF92),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF92),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC92=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF92),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG92),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG92),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG92),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG92),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG92),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG92),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB92),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB92,'Input| Projects'!$Y92),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD92=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG92),\"\"))),\"\")","v":0},null,0,3.7198382360628601,4.3914467368002441,128.87340105847912,0,0,0,null,"",0,0,0,"","","",null,0,121.18328187192144,141.13400347449067,4102.9166279386936,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR92:$CO92)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR92:$CO92))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR92:$CO92)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR92:$CO92))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B93,\"\")","v":84},{"$f":"IFERROR(IF('Input| Projects'!C93=\"\",\"\",'Input| Projects'!C93),\"\")","v":"Newcastle MP1 30kPa Rehabilitation Stage 2 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D93=\"\",\"\",'Input| Projects'!D93),\"\")","v":10069080},null,{"$f":"IFERROR('Input| Projects'!I93*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J93*'Input| Escalations'!$K$19,\"\")","v":423.83018821425122},{"$f":"IFERROR('Input| Projects'!K93*'Input| Escalations'!$K$19,\"\")","v":149.62218887138286},{"$f":"IFERROR('Input| Projects'!L93*'Input| Escalations'!$K$19,\"\")","v":5171.6714604607323},{"$f":"IFERROR('Input| Projects'!M93*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N93*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O93*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F93:L93)-(SUM('Input| Projects'!I93:O93)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y93*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z93*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA93*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005661509648791},{"$f":"'Input| Projects'!$Y93*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z93*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA93*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0017073211305649},{"$f":"'Input| Projects'!$Y93*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z93*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA93*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0031842900243295},{"$f":"'Input| Projects'!$Y93*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z93*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA93*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042228812562768},{"$f":"'Input| Projects'!$Y93*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z93*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA93*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0052009126996473},{"$f":"'Input| Projects'!$Y93*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z93*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA93*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0063543334054432},{"$f":"'Input| Projects'!$Y93*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z93*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA93*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0076084083459549},null,0,424.55380245036071,150.09862931482436,5193.5108149347334,0,0,0,null,{"$f":"'Input| Projects'!Q93*N93*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R93*O93*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S93*P93*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T93*Q93*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U93*R93*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V93*S93*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W93*T93*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF93),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF93),\"\"))),\"\")","v":13.444791151505273},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF93),\"\"))),\"\")","v":4.8203730545071277},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF93),\"\"))),\"\")","v":168.41925564057453},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF93),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF93),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC93=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF93),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG93),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG93),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG93),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG93),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG93),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG93),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB93),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB93,'Input| Projects'!$Y93),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD93=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG93),\"\"))),\"\")","v":0},null,0,13.444791151505273,4.8203730545071277,168.41925564057453,0,0,0,null,"",0,0,0,"","","",null,0,437.99859360186599,154.91900236933148,5361.9300705753076,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR93:$CO93)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR93:$CO93))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR93:$CO93)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR93:$CO93))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B94,\"\")","v":85},{"$f":"IFERROR(IF('Input| Projects'!C94=\"\",\"\",'Input| Projects'!C94),\"\")","v":"Newcastle MP1 30kPa Rehabilitation Stage 2 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D94=\"\",\"\",'Input| Projects'!D94),\"\")","v":10069080},null,{"$f":"IFERROR('Input| Projects'!I94*'Input| Escalations'!$K$19,\"\")","v":124.58724229680436},{"$f":"IFERROR('Input| Projects'!J94*'Input| Escalations'!$K$19,\"\")","v":137.53820289386772},{"$f":"IFERROR('Input| Projects'!K94*'Input| Escalations'!$K$19,\"\")","v":4047.9097353349439},{"$f":"IFERROR('Input| Projects'!L94*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M94*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N94*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O94*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F94:L94)-(SUM('Input| Projects'!I94:O94)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y94*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z94*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA94*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008840695604826},{"$f":"'Input| Projects'!$Y94*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z94*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA94*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0026660568207693},{"$f":"'Input| Projects'!$Y94*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z94*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA94*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0049724085215663},{"$f":"'Input| Projects'!$Y94*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z94*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA94*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0065942142781714},{"$f":"'Input| Projects'!$Y94*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z94*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA94*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0081214532690355},{"$f":"'Input| Projects'!$Y94*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z94*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA94*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0099225702849572},{"$f":"'Input| Projects'!$Y94*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z94*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA94*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0118808633026282},null,124.69738608534344,137.90488755780927,4068.0375961974546,0,0,0,0,null,{"$f":"'Input| Projects'!Q94*N94*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R94*O94*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S94*P94*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T94*Q94*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U94*R94*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V94*S94*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W94*T94*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF94),\"\"))),\"\")","v":3.9058895155194859},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF94),\"\"))),\"\")","v":4.3671789094465767},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF94),\"\"))),\"\")","v":130.64382335099342},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF94),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF94),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF94),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC94=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF94),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG94),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG94),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG94),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG94),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG94),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG94),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB94),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB94,'Input| Projects'!$Y94),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD94=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG94),\"\"))),\"\")","v":0},null,3.9058895155194859,4.3671789094465767,130.64382335099342,0,0,0,0,null,0,0,0,"","","","",null,128.60327560086293,142.27206646725585,4198.6814195484476,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR94:$CO94)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR94:$CO94))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR94:$CO94)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR94:$CO94))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B95,\"\")","v":86},{"$f":"IFERROR(IF('Input| Projects'!C95=\"\",\"\",'Input| Projects'!C95),\"\")","v":"Strathfield CBD 7kPa Mains Rehabilitation RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D95=\"\",\"\",'Input| Projects'!D95),\"\")","v":10022499},null,{"$f":"IFERROR('Input| Projects'!I95*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J95*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K95*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L95*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M95*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N95*'Input| Escalations'!$K$19,\"\")","v":66.539026113995405},{"$f":"IFERROR('Input| Projects'!O95*'Input| Escalations'!$K$19,\"\")","v":2297.0840277094412},{"$f":"IF(ABS(SUM(F95:L95)-(SUM('Input| Projects'!I95:O95)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y95*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z95*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA95*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0004732592441623},{"$f":"'Input| Projects'!$Y95*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z95*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA95*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014271909047543},{"$f":"'Input| Projects'!$Y95*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z95*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA95*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002661824819868},{"$f":"'Input| Projects'!$Y95*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z95*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA95*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.003530008276077},{"$f":"'Input| Projects'!$Y95*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z95*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA95*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0043475683446272},{"$f":"'Input| Projects'!$Y95*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z95*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA95*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0053117405271166},{"$f":"'Input| Projects'!$Y95*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z95*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA95*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0063600520116622},null,0,0,0,0,0,66.892464155639985,2311.6936016008317,null,{"$f":"'Input| Projects'!Q95*N95*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R95*O95*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S95*P95*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T95*Q95*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U95*R95*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V95*S95*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W95*T95*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF95),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF95),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF95),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF95),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF95),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF95),\"\"))),\"\")","v":2.2123588544821997},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC95=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF95),\"\"))),\"\")","v":77.332190135509421},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG95),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG95),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG95),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG95),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG95),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG95),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB95),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB95,'Input| Projects'!$Y95),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD95=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG95),\"\"))),\"\")","v":0},null,0,0,0,0,0,2.2123588544821997,77.332190135509421,null,"","","","","",0,0,null,0,0,0,0,0,69.104823010122189,2389.025791736341,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR95:$CO95)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR95:$CO95))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR95:$CO95)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR95:$CO95))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B96,\"\")","v":87},{"$f":"IFERROR(IF('Input| Projects'!C96=\"\",\"\",'Input| Projects'!C96),\"\")","v":"Strathfield CBD 7kPa Mains Rehabilitation RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D96=\"\",\"\",'Input| Projects'!D96),\"\")","v":10022499},null,{"$f":"IFERROR('Input| Projects'!I96*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J96*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K96*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L96*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M96*'Input| Escalations'!$K$19,\"\")","v":87.216766779962867},{"$f":"IFERROR('Input| Projects'!N96*'Input| Escalations'!$K$19,\"\")","v":1075.8247098458512},{"$f":"IFERROR('Input| Projects'!O96*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F96:L96)-(SUM('Input| Projects'!I96:O96)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y96*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z96*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA96*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008263192085272},{"$f":"'Input| Projects'!$Y96*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z96*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA96*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024919011585738},{"$f":"'Input| Projects'!$Y96*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z96*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA96*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0046475943270474},{"$f":"'Input| Projects'!$Y96*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z96*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA96*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0061634583597951},{"$f":"'Input| Projects'!$Y96*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z96*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA96*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0075909330411694},{"$f":"'Input| Projects'!$Y96*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z96*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA96*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0092743951278504},{"$f":"'Input| Projects'!$Y96*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z96*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA96*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0111047659592391},null,0,0,0,0,87.878823416656857,1085.8023332932667,0,null,{"$f":"'Input| Projects'!Q96*N96*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R96*O96*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S96*P96*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T96*Q96*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U96*R96*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V96*S96*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W96*T96*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF96),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF96),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF96),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF96),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF96),\"\"))),\"\")","v":2.8757954611118479},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF96),\"\"))),\"\")","v":35.911136427708549},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC96=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF96),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG96),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG96),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG96),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG96),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG96),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG96),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB96),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB96,'Input| Projects'!$Y96),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD96=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG96),\"\"))),\"\")","v":0},null,0,0,0,0,2.8757954611118479,35.911136427708549,0,null,"","","","",0,0,"",null,0,0,0,0,90.754618877768706,1121.7134697209751,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR96:$CO96)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR96:$CO96))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR96:$CO96)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR96:$CO96))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B97,\"\")","v":88},{"$f":"IFERROR(IF('Input| Projects'!C97=\"\",\"\",'Input| Projects'!C97),\"\")","v":"Pennant Hills Rd 350mm Steel Main Rehabilitation RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D97=\"\",\"\",'Input| Projects'!D97),\"\")","v":10068673},null,{"$f":"IFERROR('Input| Projects'!I97*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J97*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K97*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L97*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M97*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N97*'Input| Escalations'!$K$19,\"\")","v":38.421986712220644},{"$f":"IFERROR('Input| Projects'!O97*'Input| Escalations'!$K$19,\"\")","v":532.5173205126971},{"$f":"IF(ABS(SUM(F97:L97)-(SUM('Input| Projects'!I97:O97)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y97*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z97*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA97*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0010119063568099},{"$f":"'Input| Projects'!$Y97*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z97*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA97*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0030515696559901},{"$f":"'Input| Projects'!$Y97*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z97*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA97*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0056914206941843},{"$f":"'Input| Projects'!$Y97*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z97*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA97*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0075477401830311},{"$f":"'Input| Projects'!$Y97*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z97*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA97*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0092958185156677},{"$f":"'Input| Projects'!$Y97*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z97*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA97*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.011357377740459},{"$f":"'Input| Projects'!$Y97*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z97*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA97*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.013598840676923},null,0,0,0,0,0,38.858359728850232,539.75893871205119,null,{"$f":"'Input| Projects'!Q97*N97*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R97*O97*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S97*P97*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T97*Q97*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U97*R97*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V97*S97*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W97*T97*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF97),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF97),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF97),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF97),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF97),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF97),\"\"))),\"\")","v":1.2851766981815989},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC97=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF97),\"\"))),\"\")","v":18.05634658802358},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG97),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG97),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG97),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG97),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG97),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG97),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB97),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB97,'Input| Projects'!$Y97),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD97=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG97),\"\"))),\"\")","v":0},null,0,0,0,0,0,1.2851766981815989,18.05634658802358,null,"","","","","",0,0,null,0,0,0,0,0,40.143536427031833,557.81528530007472,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR97:$CO97)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR97:$CO97))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR97:$CO97)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR97:$CO97))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B98,\"\")","v":89},{"$f":"IFERROR(IF('Input| Projects'!C98=\"\",\"\",'Input| Projects'!C98),\"\")","v":"Pennant Hills Rd 350mm Steel Main Rehabilitation RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D98=\"\",\"\",'Input| Projects'!D98),\"\")","v":10068673},null,{"$f":"IFERROR('Input| Projects'!I98*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J98*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K98*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L98*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M98*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N98*'Input| Escalations'!$K$19,\"\")","v":185.38960513488374},{"$f":"IFERROR('Input| Projects'!O98*'Input| Escalations'!$K$19,\"\")","v":1915.3211431943121},{"$f":"IF(ABS(SUM(F98:L98)-(SUM('Input| Projects'!I98:O98)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y98*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z98*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA98*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0003970015327435},{"$f":"'Input| Projects'!$Y98*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z98*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA98*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011972232633473},{"$f":"'Input| Projects'!$Y98*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z98*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA98*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022329168345208},{"$f":"'Input| Projects'!$Y98*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z98*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA98*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029612072315266},{"$f":"'Input| Projects'!$Y98*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z98*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA98*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0036470313423667},{"$f":"'Input| Projects'!$Y98*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z98*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA98*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0044558435082116},{"$f":"'Input| Projects'!$Y98*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z98*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA98*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0053352373526869},null,0,0,0,0,0,186.21567220341393,1925.5398360998734,null,{"$f":"'Input| Projects'!Q98*N98*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R98*O98*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S98*P98*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T98*Q98*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U98*R98*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V98*S98*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W98*T98*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF98),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF98),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF98),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF98),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF98),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF98),\"\"))),\"\")","v":6.1587788167591713},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC98=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF98),\"\"))),\"\")","v":64.414337875770627},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG98),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG98),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG98),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG98),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG98),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG98),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB98),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB98,'Input| Projects'!$Y98),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD98=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG98),\"\"))),\"\")","v":0},null,0,0,0,0,0,6.1587788167591713,64.414337875770627,null,"","","","","",0,0,null,0,0,0,0,0,192.3744510201731,1989.9541739756439,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR98:$CO98)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR98:$CO98))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR98:$CO98)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR98:$CO98))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B99,\"\")","v":90},{"$f":"IFERROR(IF('Input| Projects'!C99=\"\",\"\",'Input| Projects'!C99),\"\")","v":"Lic 2B and WPM Integrity Management RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D99=\"\",\"\",'Input| Projects'!D99),\"\")","v":10038241},null,{"$f":"IFERROR('Input| Projects'!I99*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J99*'Input| Escalations'!$K$19,\"\")","v":122.77818118844918},{"$f":"IFERROR('Input| Projects'!K99*'Input| Escalations'!$K$19,\"\")","v":373.62688378762596},{"$f":"IFERROR('Input| Projects'!L99*'Input| Escalations'!$K$19,\"\")","v":98.586520453497172},{"$f":"IFERROR('Input| Projects'!M99*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N99*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O99*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F99:L99)-(SUM('Input| Projects'!I99:O99)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y99*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z99*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA99*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029181889472303},{"$f":"'Input| Projects'!$Y99*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z99*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA99*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0088002775967198},{"$f":"'Input| Projects'!$Y99*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z99*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA99*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0164132193182034},{"$f":"'Input| Projects'!$Y99*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z99*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA99*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0217665714129145},{"$f":"'Input| Projects'!$Y99*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z99*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA99*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0268077719497655},{"$f":"'Input| Projects'!$Y99*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z99*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA99*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.032753005224919},{"$f":"'Input| Projects'!$Y99*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z99*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA99*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0392170543168093},null,0,123.85866326572788,379.75930377440915,100.73241099129898,0,0,0,null,{"$f":"'Input| Projects'!Q99*N99*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R99*O99*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S99*P99*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T99*Q99*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U99*R99*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V99*S99*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W99*T99*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF99),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF99),\"\"))),\"\")","v":3.9223623726866341},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF99),\"\"))),\"\")","v":12.195857640198669},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF99),\"\"))),\"\")","v":3.2666298930674711},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF99),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF99),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC99=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF99),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG99),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG99),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG99),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG99),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG99),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG99),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB99),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB99,'Input| Projects'!$Y99),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD99=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG99),\"\"))),\"\")","v":0},null,0,3.9223623726866341,12.195857640198669,3.2666298930674711,0,0,0,null,"",0,0,0,"","","",null,0,127.78102563841452,391.9551614146078,103.99904088436645,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR99:$CO99)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR99:$CO99))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR99:$CO99)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR99:$CO99))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B100,\"\")","v":91},{"$f":"IFERROR(IF('Input| Projects'!C100=\"\",\"\",'Input| Projects'!C100),\"\")","v":"Lic 2B and WPM Integrity Management RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D100=\"\",\"\",'Input| Projects'!D100),\"\")","v":10038241},null,{"$f":"IFERROR('Input| Projects'!I100*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J100*'Input| Escalations'!$K$19,\"\")","v":531.927338728986},{"$f":"IFERROR('Input| Projects'!K100*'Input| Escalations'!$K$19,\"\")","v":996.17596062439566},{"$f":"IFERROR('Input| Projects'!L100*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M100*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N100*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O100*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F100:L100)-(SUM('Input| Projects'!I100:O100)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y100*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z100*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA100*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001545736259094},{"$f":"'Input| Projects'!$Y100*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z100*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA100*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0046614213189493},{"$f":"'Input| Projects'!$Y100*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z100*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA100*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0086939223906963},{"$f":"'Input| Projects'!$Y100*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z100*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA100*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0115295408479403},{"$f":"'Input| Projects'!$Y100*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z100*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA100*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0141998156656729},{"$f":"'Input| Projects'!$Y100*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z100*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA100*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0173489478186468},{"$f":"'Input| Projects'!$Y100*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z100*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA100*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0207728916559307},null,0,534.40687616586922,1004.8366371135415,0,0,0,0,null,{"$f":"'Input| Projects'!Q100*N100*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R100*O100*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S100*P100*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T100*Q100*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U100*R100*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V100*S100*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W100*T100*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF100),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF100),\"\"))),\"\")","v":16.923623810479306},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF100),\"\"))),\"\")","v":32.270031191052922},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF100),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF100),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF100),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC100=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF100),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG100),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG100),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG100),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG100),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG100),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG100),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB100),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB100,'Input| Projects'!$Y100),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD100=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG100),\"\"))),\"\")","v":0},null,0,16.923623810479306,32.270031191052922,0,0,0,0,null,"",0,0,"","","","",null,0,551.33049997634851,1037.1066683045945,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR100:$CO100)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR100:$CO100))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR100:$CO100)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR100:$CO100))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B101,\"\")","v":92},{"$f":"IFERROR(IF('Input| Projects'!C101=\"\",\"\",'Input| Projects'!C101),\"\")","v":"SPM - Lidcombe to Banksmeadow Pigging Facilities RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D101=\"\",\"\",'Input| Projects'!D101),\"\")","v":10033694},null,{"$f":"IFERROR('Input| Projects'!I101*'Input| Escalations'!$K$19,\"\")","v":78.656497756447763},{"$f":"IFERROR('Input| Projects'!J101*'Input| Escalations'!$K$19,\"\")","v":449.12869559593344},{"$f":"IFERROR('Input| Projects'!K101*'Input| Escalations'!$K$19,\"\")","v":1035.1528442129809},{"$f":"IFERROR('Input| Projects'!L101*'Input| Escalations'!$K$19,\"\")","v":1718.4781928424773},{"$f":"IFERROR('Input| Projects'!M101*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N101*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O101*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F101:L101)-(SUM('Input| Projects'!I101:O101)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y101*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z101*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA101*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005879193642899},{"$f":"'Input| Projects'!$Y101*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z101*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA101*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0017729673108209},{"$f":"'Input| Projects'!$Y101*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z101*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA101*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033067253841352},{"$f":"'Input| Projects'!$Y101*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z101*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA101*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004385250255984},{"$f":"'Input| Projects'!$Y101*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z101*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA101*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054008868266375},{"$f":"'Input| Projects'!$Y101*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z101*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA101*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0065986563442695},{"$f":"'Input| Projects'!$Y101*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z101*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA101*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0079009502332414},null,78.702741434606011,449.92498609157667,1038.5758103993996,1726.0141497775426,0,0,0,null,{"$f":"'Input| Projects'!Q101*N101*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R101*O101*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S101*P101*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T101*Q101*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U101*R101*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V101*S101*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W101*T101*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF101),\"\"))),\"\")","v":2.4652017356777618},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF101),\"\"))),\"\")","v":14.248247070057594},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF101),\"\"))),\"\")","v":33.353554755064799},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF101),\"\"))),\"\")","v":55.972545102765132},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF101),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF101),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC101=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF101),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG101),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG101),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG101),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG101),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG101),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG101),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB101),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB101,'Input| Projects'!$Y101),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD101=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG101),\"\"))),\"\")","v":0},null,2.4652017356777618,14.248247070057594,33.353554755064799,55.972545102765132,0,0,0,null,0,0,0,0,"","","",null,81.167943170283777,464.17323316163424,1071.9293651544644,1781.9866948803076,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR101:$CO101)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR101:$CO101))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR101:$CO101)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR101:$CO101))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B102,\"\")","v":93},{"$f":"IFERROR(IF('Input| Projects'!C102=\"\",\"\",'Input| Projects'!C102),\"\")","v":"SPM - Lidcombe to Banksmeadow Pigging Facilities RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D102=\"\",\"\",'Input| Projects'!D102),\"\")","v":10033694},null,{"$f":"IFERROR('Input| Projects'!I102*'Input| Escalations'!$K$19,\"\")","v":1628.6913922382441},{"$f":"IFERROR('Input| Projects'!J102*'Input| Escalations'!$K$19,\"\")","v":852.17873970474534},{"$f":"IFERROR('Input| Projects'!K102*'Input| Escalations'!$K$19,\"\")","v":5866.0521264624858},{"$f":"IFERROR('Input| Projects'!L102*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M102*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N102*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O102*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F102:L102)-(SUM('Input| Projects'!I102:O102)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y102*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z102*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA102*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0006443983909064},{"$f":"'Input| Projects'!$Y102*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z102*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA102*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019432890828535},{"$f":"'Input| Projects'!$Y102*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z102*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA102*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.003624389067844},{"$f":"'Input| Projects'!$Y102*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z102*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA102*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0048065234457644},{"$f":"'Input| Projects'!$Y102*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z102*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA102*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0059197280986936},{"$f":"'Input| Projects'!$Y102*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z102*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA102*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0072325624714331},{"$f":"'Input| Projects'!$Y102*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z102*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA102*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.008659962447541},null,1629.7409183506854,853.83476934625344,5887.3129816610399,0,0,0,0,null,{"$f":"'Input| Projects'!Q102*N102*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R102*O102*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S102*P102*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T102*Q102*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U102*R102*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V102*S102*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W102*T102*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF102),\"\"))),\"\")","v":51.048287103968683},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF102),\"\"))),\"\")","v":27.039282384230358},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF102),\"\"))),\"\")","v":189.06931388910465},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF102),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF102),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF102),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC102=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF102),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG102),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG102),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG102),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG102),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG102),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG102),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB102),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB102,'Input| Projects'!$Y102),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD102=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG102),\"\"))),\"\")","v":0},null,51.048287103968683,27.039282384230358,189.06931388910465,0,0,0,0,null,0,0,0,"","","","",null,1680.7892054546542,880.87405173048376,6076.3822955501446,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR102:$CO102)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR102:$CO102))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR102:$CO102)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR102:$CO102))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B103,\"\")","v":94},{"$f":"IFERROR(IF('Input| Projects'!C103=\"\",\"\",'Input| Projects'!C103),\"\")","v":"SPM - Putney - Stringybark Pigging Facilities RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D103=\"\",\"\",'Input| Projects'!D103),\"\")","v":10033695},null,{"$f":"IFERROR('Input| Projects'!I103*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J103*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K103*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L103*'Input| Escalations'!$K$19,\"\")","v":220.44332546494829},{"$f":"IFERROR('Input| Projects'!M103*'Input| Escalations'!$K$19,\"\")","v":238.90982720747482},{"$f":"IFERROR('Input| Projects'!N103*'Input| Escalations'!$K$19,\"\")","v":158.12582899787685},{"$f":"IFERROR('Input| Projects'!O103*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F103:L103)-(SUM('Input| Projects'!I103:O103)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y103*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z103*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA103*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.003142044232241},{"$f":"'Input| Projects'!$Y103*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z103*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA103*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0094753499396045},{"$f":"'Input| Projects'!$Y103*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z103*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA103*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0176722830576872},{"$f":"'Input| Projects'!$Y103*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z103*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA103*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0234362926459997},{"$f":"'Input| Projects'!$Y103*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z103*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA103*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0288642054223183},{"$f":"'Input| Projects'!$Y103*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z103*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA103*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0352654996014539},{"$f":"'Input| Projects'!$Y103*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z103*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA103*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0422254081383477},null,0,0,0,225.60969975240218,245.80576953740194,163.70221535738105,0,null,{"$f":"'Input| Projects'!Q103*N103*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R103*O103*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S103*P103*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T103*Q103*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U103*R103*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V103*S103*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W103*T103*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF103),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF103),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF103),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF103),\"\"))),\"\")","v":7.3162488828032979},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF103),\"\"))),\"\")","v":8.0438846227973002},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF103),\"\"))),\"\")","v":5.414183050598802},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC103=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF103),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG103),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG103),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG103),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG103),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG103),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG103),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB103),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB103,'Input| Projects'!$Y103),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD103=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG103),\"\"))),\"\")","v":0},null,0,0,0,7.3162488828032979,8.0438846227973002,5.414183050598802,0,null,"","","",0,0,0,"",null,0,0,0,232.92594863520549,253.84965416019924,169.11639840797986,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR103:$CO103)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR103:$CO103))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR103:$CO103)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR103:$CO103))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B104,\"\")","v":95},{"$f":"IFERROR(IF('Input| Projects'!C104=\"\",\"\",'Input| Projects'!C104),\"\")","v":"SPM - Putney - Stringybark Pigging Facilities RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D104=\"\",\"\",'Input| Projects'!D104),\"\")","v":10033695},null,{"$f":"IFERROR('Input| Projects'!I104*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J104*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K104*'Input| Escalations'!$K$19,\"\")","v":584.32873788667484},{"$f":"IFERROR('Input| Projects'!L104*'Input| Escalations'!$K$19,\"\")","v":827.02528588710527},{"$f":"IFERROR('Input| Projects'!M104*'Input| Escalations'!$K$19,\"\")","v":8404.8091196101195},{"$f":"IFERROR('Input| Projects'!N104*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O104*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F104:L104)-(SUM('Input| Projects'!I104:O104)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y104*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z104*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA104*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000482028619383},{"$f":"'Input| Projects'!$Y104*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z104*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA104*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014536363946409},{"$f":"'Input| Projects'!$Y104*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z104*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA104*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027111477668678},{"$f":"'Input| Projects'!$Y104*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z104*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA104*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035954184449996},{"$f":"'Input| Projects'!$Y104*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z104*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA104*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004428127696783},{"$f":"'Input| Projects'!$Y104*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z104*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA104*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054101657482433},{"$f":"'Input| Projects'!$Y104*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z104*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA104*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0064779021819463},null,0,0,585.91293943951291,829.99878785446481,8442.0266876588394,0,0,null,{"$f":"'Input| Projects'!Q104*N104*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R104*O104*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S104*P104*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T104*Q104*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U104*R104*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V104*S104*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W104*T104*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF104),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF104),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF104),\"\"))),\"\")","v":18.816420632579042},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF104),\"\"))),\"\")","v":26.915853844194761},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF104),\"\"))),\"\")","v":276.26157346062882},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF104),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC104=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF104),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG104),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG104),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG104),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG104),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG104),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG104),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB104),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB104,'Input| Projects'!$Y104),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD104=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG104),\"\"))),\"\")","v":0},null,0,0,18.816420632579042,26.915853844194761,276.26157346062882,0,0,null,"","",0,0,0,"","",null,0,0,604.72936007209194,856.91464169865958,8718.2882611194691,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR104:$CO104)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR104:$CO104))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR104:$CO104)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR104:$CO104))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B105,\"\")","v":96},{"$f":"IFERROR(IF('Input| Projects'!C105=\"\",\"\",'Input| Projects'!C105),\"\")","v":"Shallow sec Mains Package B RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D105=\"\",\"\",'Input| Projects'!D105),\"\")","v":10050747},null,{"$f":"IFERROR('Input| Projects'!I105*'Input| Escalations'!$K$19,\"\")","v":98.306364675308174},{"$f":"IFERROR('Input| Projects'!J105*'Input| Escalations'!$K$19,\"\")","v":685.84190264393101},{"$f":"IFERROR('Input| Projects'!K105*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L105*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M105*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N105*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O105*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F105:L105)-(SUM('Input| Projects'!I105:O105)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y105*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z105*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA105*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0018010974386387},{"$f":"'Input| Projects'!$Y105*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z105*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA105*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054315048563958},{"$f":"'Input| Projects'!$Y105*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z105*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA105*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0101301895827852},{"$f":"'Input| Projects'!$Y105*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z105*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA105*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.013434262389677},{"$f":"'Input| Projects'!$Y105*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z105*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA105*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0165456761941889},{"$f":"'Input| Projects'!$Y105*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z105*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA105*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0202150562849304},{"$f":"'Input| Projects'!$Y105*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z105*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA105*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0242046479368652},null,98.483424016926747,689.56705626886128,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q105*N105*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R105*O105*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S105*P105*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T105*Q105*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U105*R105*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V105*S105*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W105*T105*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF105),\"\"))),\"\")","v":3.0847909919852485},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF105),\"\"))),\"\")","v":21.83724419139341},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF105),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF105),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF105),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF105),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC105=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF105),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG105),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG105),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG105),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG105),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG105),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG105),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB105),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB105,'Input| Projects'!$Y105),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD105=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG105),\"\"))),\"\")","v":0},null,3.0847909919852485,21.83724419139341,0,0,0,0,0,null,0,0,"","","","","",null,101.56821500891199,711.40430046025472,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR105:$CO105)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR105:$CO105))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR105:$CO105)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR105:$CO105))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B106,\"\")","v":97},{"$f":"IFERROR(IF('Input| Projects'!C106=\"\",\"\",'Input| Projects'!C106),\"\")","v":"Shallow sec Mains Package B RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D106=\"\",\"\",'Input| Projects'!D106),\"\")","v":10050747},null,{"$f":"IFERROR('Input| Projects'!I106*'Input| Escalations'!$K$19,\"\")","v":861.81242058539203},{"$f":"IFERROR('Input| Projects'!J106*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K106*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L106*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M106*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N106*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O106*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F106:L106)-(SUM('Input| Projects'!I106:O106)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y106*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z106*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA106*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013150066683316},{"$f":"'Input| Projects'!$Y106*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z106*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA106*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.003965618379111},{"$f":"'Input| Projects'!$Y106*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z106*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA106*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073961944351517},{"$f":"'Input| Projects'!$Y106*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z106*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA106*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0098085446392582},{"$f":"'Input| Projects'!$Y106*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z106*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA106*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0120802317857152},{"$f":"'Input| Projects'!$Y106*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z106*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA106*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0147592979952673},{"$f":"'Input| Projects'!$Y106*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z106*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA106*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0176721551864805},null,862.94570966531285,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q106*N106*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R106*O106*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S106*P106*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T106*Q106*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U106*R106*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V106*S106*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W106*T106*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF106),\"\"))),\"\")","v":27.030002036589881},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF106),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF106),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF106),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF106),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF106),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC106=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF106),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG106),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG106),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG106),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG106),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG106),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG106),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB106),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB106,'Input| Projects'!$Y106),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD106=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG106),\"\"))),\"\")","v":0},null,27.030002036589881,0,0,0,0,0,0,null,0,"","","","","","",null,889.9757117019027,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR106:$CO106)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR106:$CO106))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR106:$CO106)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR106:$CO106))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B107,\"\")","v":98},{"$f":"IFERROR(IF('Input| Projects'!C107=\"\",\"\",'Input| Projects'!C107),\"\")","v":"SPM Exposed Main - Richardson Cr, Marrickville RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D107=\"\",\"\",'Input| Projects'!D107),\"\")","v":10053729},null,{"$f":"IFERROR('Input| Projects'!I107*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J107*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K107*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L107*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M107*'Input| Escalations'!$K$19,\"\")","v":79.107330051021037},{"$f":"IFERROR('Input| Projects'!N107*'Input| Escalations'!$K$19,\"\")","v":156.69497813165773},{"$f":"IFERROR('Input| Projects'!O107*'Input| Escalations'!$K$19,\"\")","v":21.703665033554817},{"$f":"IF(ABS(SUM(F107:L107)-(SUM('Input| Projects'!I107:O107)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y107*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z107*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA107*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0037312374565663},{"$f":"'Input| Projects'!$Y107*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z107*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA107*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0112521587843817},{"$f":"'Input| Projects'!$Y107*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z107*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA107*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0209861732089163},{"$f":"'Input| Projects'!$Y107*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z107*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA107*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0278310445367078},{"$f":"'Input| Projects'!$Y107*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z107*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA107*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0342767944896072},{"$f":"'Input| Projects'!$Y107*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z107*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA107*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0418784534244516},{"$f":"'Input| Projects'!$Y107*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z107*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA107*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0501434775640426},null,0,0,0,0,81.818875745801407,163.25712147518982,22.791962274222367,null,{"$f":"'Input| Projects'!Q107*N107*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R107*O107*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S107*P107*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T107*Q107*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U107*R107*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V107*S107*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W107*T107*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF107),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF107),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF107),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF107),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF107),\"\"))),\"\")","v":2.6774863653722001},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF107),\"\"))),\"\")","v":5.3994622983620406},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC107=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF107),\"\"))),\"\")","v":0.76245068071779354},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG107),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG107),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG107),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG107),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG107),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG107),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB107),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB107,'Input| Projects'!$Y107),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD107=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG107),\"\"))),\"\")","v":0},null,0,0,0,0,2.6774863653722001,5.3994622983620406,0.76245068071779354,null,"","","","",0,0,0,null,0,0,0,0,84.49636211117361,168.65658377355186,23.554412954940162,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR107:$CO107)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR107:$CO107))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR107:$CO107)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR107:$CO107))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B108,\"\")","v":99},{"$f":"IFERROR(IF('Input| Projects'!C108=\"\",\"\",'Input| Projects'!C108),\"\")","v":"SPM Exposed Main - Richardson Cr, Marrickville RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D108=\"\",\"\",'Input| Projects'!D108),\"\")","v":10053729},null,{"$f":"IFERROR('Input| Projects'!I108*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J108*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K108*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L108*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M108*'Input| Escalations'!$K$19,\"\")","v":135.15317379714023},{"$f":"IFERROR('Input| Projects'!N108*'Input| Escalations'!$K$19,\"\")","v":297.37443484422903},{"$f":"IFERROR('Input| Projects'!O108*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F108:L108)-(SUM('Input| Projects'!I108:O108)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y108*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z108*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA108*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022919405235557},{"$f":"'Input| Projects'!$Y108*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z108*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA108*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0069117227181621},{"$f":"'Input| Projects'!$Y108*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z108*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA108*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128909139050442},{"$f":"'Input| Projects'!$Y108*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z108*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA108*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0170954273291579},{"$f":"'Input| Projects'!$Y108*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z108*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA108*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0210547774626528},{"$f":"'Input| Projects'!$Y108*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z108*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA108*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0257241533364283},{"$f":"'Input| Projects'!$Y108*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z108*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA108*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0308010062502941},null,0,0,0,0,137.99879379481027,305.02414040449571,0,null,{"$f":"'Input| Projects'!Q108*N108*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R108*O108*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S108*P108*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T108*Q108*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U108*R108*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V108*S108*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W108*T108*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF108),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF108),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF108),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF108),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF108),\"\"))),\"\")","v":4.5159492287740814},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF108),\"\"))),\"\")","v":10.088174600424114},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC108=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF108),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG108),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG108),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG108),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG108),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG108),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG108),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB108),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB108,'Input| Projects'!$Y108),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD108=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG108),\"\"))),\"\")","v":0},null,0,0,0,0,4.5159492287740814,10.088174600424114,0,null,"","","","",0,0,"",null,0,0,0,0,142.51474302358434,315.11231500491982,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR108:$CO108)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR108:$CO108))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR108:$CO108)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR108:$CO108))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B109,\"\")","v":100},{"$f":"IFERROR(IF('Input| Projects'!C109=\"\",\"\",'Input| Projects'!C109),\"\")","v":"Northern Trunk - Lic 8c - Pigging Facilities RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D109=\"\",\"\",'Input| Projects'!D109),\"\")","v":10068009},null,{"$f":"IFERROR('Input| Projects'!I109*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J109*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K109*'Input| Escalations'!$K$19,\"\")","v":255.53664700957268},{"$f":"IFERROR('Input| Projects'!L109*'Input| Escalations'!$K$19,\"\")","v":1117.6413502101148},{"$f":"IFERROR('Input| Projects'!M109*'Input| Escalations'!$K$19,\"\")","v":187.84683511035166},{"$f":"IFERROR('Input| Projects'!N109*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O109*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F109:L109)-(SUM('Input| Projects'!I109:O109)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y109*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z109*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA109*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014994372215715},{"$f":"'Input| Projects'!$Y109*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z109*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA109*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0045217989743978},{"$f":"'Input| Projects'!$Y109*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z109*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA109*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0084335155867445},{"$f":"'Input| Projects'!$Y109*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z109*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA109*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0111841994993156},{"$f":"'Input| Projects'!$Y109*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z109*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA109*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0137744922675531},{"$f":"'Input| Projects'!$Y109*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z109*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA109*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0168292992813868},{"$f":"'Input| Projects'!$Y109*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z109*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA109*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0201506866163796},null,0,0,257.69171930511237,1130.1412740395492,190.43432988806353,0,0,null,{"$f":"'Input| Projects'!Q109*N109*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R109*O109*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S109*P109*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T109*Q109*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U109*R109*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V109*S109*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W109*T109*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF109),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF109),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF109),\"\"))),\"\")","v":8.2756932943244141},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF109),\"\"))),\"\")","v":36.64911057758593},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF109),\"\"))),\"\")","v":6.2318788559038207},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF109),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC109=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF109),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG109),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG109),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG109),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG109),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG109),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG109),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB109),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB109,'Input| Projects'!$Y109),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD109=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG109),\"\"))),\"\")","v":0},null,0,0,8.2756932943244141,36.64911057758593,6.2318788559038207,0,0,null,"","",0,0,0,"","",null,0,0,265.96741259943678,1166.7903846171353,196.66620874396736,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR109:$CO109)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR109:$CO109))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR109:$CO109)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR109:$CO109))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B110,\"\")","v":101},{"$f":"IFERROR(IF('Input| Projects'!C110=\"\",\"\",'Input| Projects'!C110),\"\")","v":"Northern Trunk - Lic 8c - Pigging Facilities RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D110=\"\",\"\",'Input| Projects'!D110),\"\")","v":10068009},null,{"$f":"IFERROR('Input| Projects'!I110*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J110*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K110*'Input| Escalations'!$K$19,\"\")","v":1734.6737497888905},{"$f":"IFERROR('Input| Projects'!L110*'Input| Escalations'!$K$19,\"\")","v":4004.6221059920672},{"$f":"IFERROR('Input| Projects'!M110*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N110*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O110*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F110:L110)-(SUM('Input| Projects'!I110:O110)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y110*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z110*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA110*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005908521093709},{"$f":"'Input| Projects'!$Y110*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z110*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA110*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0017818114848274},{"$f":"'Input| Projects'!$Y110*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z110*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA110*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.003323220473757},{"$f":"'Input| Projects'!$Y110*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z110*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA110*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0044071254006013},{"$f":"'Input| Projects'!$Y110*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z110*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA110*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054278283176576},{"$f":"'Input| Projects'!$Y110*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z110*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA110*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0066315727238109},{"$f":"'Input| Projects'!$Y110*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z110*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA110*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0079403629050105},null,0,0,1740.4384531094777,4022.2709777951941,0,0,0,null,{"$f":"'Input| Projects'!Q110*N110*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R110*O110*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S110*P110*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T110*Q110*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U110*R110*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V110*S110*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W110*T110*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF110),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF110),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF110),\"\"))),\"\")","v":55.893665789580965},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF110),\"\"))),\"\")","v":130.43736851705501},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF110),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF110),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC110=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF110),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG110),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG110),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG110),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG110),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG110),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG110),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB110),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB110,'Input| Projects'!$Y110),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD110=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG110),\"\"))),\"\")","v":0},null,0,0,55.893665789580965,130.43736851705501,0,0,0,null,"","",0,0,"","","",null,0,0,1796.3321188990587,4152.708346312249,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR110:$CO110)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR110:$CO110))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR110:$CO110)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR110:$CO110))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B111,\"\")","v":102},{"$f":"IFERROR(IF('Input| Projects'!C111=\"\",\"\",'Input| Projects'!C111),\"\")","v":"Licence 7 - Plumpton to Pitt Town Isolation RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D111=\"\",\"\",'Input| Projects'!D111),\"\")","v":10068019},null,{"$f":"IFERROR('Input| Projects'!I111*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J111*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K111*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L111*'Input| Escalations'!$K$19,\"\")","v":1539.9450205162896},{"$f":"IFERROR('Input| Projects'!M111*'Input| Escalations'!$K$19,\"\")","v":1621.8097157285338},{"$f":"IFERROR('Input| Projects'!N111*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O111*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F111:L111)-(SUM('Input| Projects'!I111:O111)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y111*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z111*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA111*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.00052738751555},{"$f":"'Input| Projects'!$Y111*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z111*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA111*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015904235886746},{"$f":"'Input| Projects'!$Y111*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z111*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA111*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029662667890715},{"$f":"'Input| Projects'!$Y111*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z111*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA111*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039337473436716},{"$f":"'Input| Projects'!$Y111*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z111*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA111*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004844814541374},{"$f":"'Input| Projects'!$Y111*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z111*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA111*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0059192623797582},{"$f":"'Input| Projects'!$Y111*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z111*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA111*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0070874728187023},null,0,0,0,1546.0027751501457,1629.6670830226369,0,0,null,{"$f":"'Input| Projects'!Q111*N111*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R111*O111*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S111*P111*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T111*Q111*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U111*R111*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V111*S111*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W111*T111*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF111),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF111),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF111),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF111),\"\"))),\"\")","v":50.134994589844176},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF111),\"\"))),\"\")","v":53.330131404462705},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF111),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC111=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF111),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG111),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG111),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG111),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG111),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG111),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG111),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB111),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB111,'Input| Projects'!$Y111),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD111=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG111),\"\"))),\"\")","v":0},null,0,0,0,50.134994589844176,53.330131404462705,0,0,null,"","","",0,0,"","",null,0,0,0,1596.1377697399898,1682.9972144270996,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR111:$CO111)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR111:$CO111))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR111:$CO111)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR111:$CO111))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B112,\"\")","v":103},{"$f":"IFERROR(IF('Input| Projects'!C112=\"\",\"\",'Input| Projects'!C112),\"\")","v":"Licence 7 - Plumpton to Pitt Town Isolation RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D112=\"\",\"\",'Input| Projects'!D112),\"\")","v":10068019},null,{"$f":"IFERROR('Input| Projects'!I112*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J112*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K112*'Input| Escalations'!$K$19,\"\")","v":72.47162019100935},{"$f":"IFERROR('Input| Projects'!L112*'Input| Escalations'!$K$19,\"\")","v":62.278504799248374},{"$f":"IFERROR('Input| Projects'!M112*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N112*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O112*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F112:L112)-(SUM('Input| Projects'!I112:O112)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y112*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z112*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA112*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0040089433817541},{"$f":"'Input| Projects'!$Y112*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z112*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA112*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0120896265687156},{"$f":"'Input| Projects'!$Y112*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z112*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA112*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0225481173936459},{"$f":"'Input| Projects'!$Y112*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z112*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA112*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0299024340052074},{"$f":"'Input| Projects'!$Y112*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z112*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA112*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0368279237160383},{"$f":"'Input| Projects'!$Y112*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z112*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA112*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0449953535920344},{"$f":"'Input| Projects'!$Y112*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z112*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA112*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0538755211531043},null,0,0,74.105718790783953,64.140783678950896,0,0,0,null,{"$f":"'Input| Projects'!Q112*N112*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R112*O112*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S112*P112*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T112*Q112*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U112*R112*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V112*S112*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W112*T112*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF112),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF112),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF112),\"\"))),\"\")","v":2.3798832252807069},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF112),\"\"))),\"\")","v":2.0800078075023278},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF112),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF112),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC112=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF112),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG112),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG112),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG112),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG112),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG112),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG112),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB112),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB112,'Input| Projects'!$Y112),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD112=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG112),\"\"))),\"\")","v":0},null,0,0,2.3798832252807069,2.0800078075023278,0,0,0,null,"","",0,0,"","","",null,0,0,76.485602016064661,66.220791486453223,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR112:$CO112)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR112:$CO112))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR112:$CO112)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR112:$CO112))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B113,\"\")","v":104},{"$f":"IFERROR(IF('Input| Projects'!C113=\"\",\"\",'Input| Projects'!C113),\"\")","v":"SPM - Mortlake to Putney Pigging Facilities RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D113=\"\",\"\",'Input| Projects'!D113),\"\")","v":10070627},null,{"$f":"IFERROR('Input| Projects'!I113*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J113*'Input| Escalations'!$K$19,\"\")","v":255.53664700957262},{"$f":"IFERROR('Input| Projects'!K113*'Input| Escalations'!$K$19,\"\")","v":1357.6288475525189},{"$f":"IFERROR('Input| Projects'!L113*'Input| Escalations'!$K$19,\"\")","v":187.84683511035166},{"$f":"IFERROR('Input| Projects'!M113*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N113*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O113*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F113:L113)-(SUM('Input| Projects'!I113:O113)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y113*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z113*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA113*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013060119922459},{"$f":"'Input| Projects'!$Y113*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z113*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA113*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.003938493457498},{"$f":"'Input| Projects'!$Y113*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z113*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA113*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073456042938145},{"$f":"'Input| Projects'!$Y113*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z113*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA113*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0097414539666205},{"$f":"'Input| Projects'!$Y113*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z113*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA113*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0119976027203512},{"$f":"'Input| Projects'!$Y113*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z113*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA113*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.014658344054945},{"$f":"'Input| Projects'!$Y113*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z113*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA113*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0175512772354671},null,0,256.5430764219708,1367.601451844507,189.6767364073545,0,0,0,null,{"$f":"'Input| Projects'!Q113*N113*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R113*O113*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S113*P113*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T113*Q113*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U113*R113*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V113*S113*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W113*T113*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF113),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF113),\"\"))),\"\")","v":8.124219036434928},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF113),\"\"))),\"\")","v":43.920115845621517},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF113),\"\"))),\"\")","v":6.150986470692767},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF113),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF113),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC113=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF113),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG113),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG113),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG113),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG113),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG113),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG113),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB113),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB113,'Input| Projects'!$Y113),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD113=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG113),\"\"))),\"\")","v":0},null,0,8.124219036434928,43.920115845621517,6.150986470692767,0,0,0,null,"",0,0,0,"","","",null,0,264.6672954584057,1411.5215676901284,195.82772287804727,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR113:$CO113)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR113:$CO113))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR113:$CO113)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR113:$CO113))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B114,\"\")","v":105},{"$f":"IFERROR(IF('Input| Projects'!C114=\"\",\"\",'Input| Projects'!C114),\"\")","v":"SPM - Mortlake to Putney Pigging Facilities RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D114=\"\",\"\",'Input| Projects'!D114),\"\")","v":10070627},null,{"$f":"IFERROR('Input| Projects'!I114*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J114*'Input| Escalations'!$K$19,\"\")","v":1842.8730732134538},{"$f":"IFERROR('Input| Projects'!K114*'Input| Escalations'!$K$19,\"\")","v":4691.6830862868574},{"$f":"IFERROR('Input| Projects'!L114*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M114*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N114*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O114*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F114:L114)-(SUM('Input| Projects'!I114:O114)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y114*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z114*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA114*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005201492492184},{"$f":"'Input| Projects'!$Y114*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z114*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA114*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001568595408872},{"$f":"'Input| Projects'!$Y114*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z114*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA114*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029255554934928},{"$f":"'Input| Projects'!$Y114*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z114*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA114*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0038797576110452},{"$f":"'Input| Projects'!$Y114*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z114*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA114*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0047783206314045},{"$f":"'Input| Projects'!$Y114*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z114*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA114*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0058380219325949},{"$f":"'Input| Projects'!$Y114*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z114*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA114*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0069901989652879},null,0,1845.7637954552304,4705.4088655136711,0,0,0,0,null,{"$f":"'Input| Projects'!Q114*N114*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R114*O114*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S114*P114*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T114*Q114*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U114*R114*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V114*S114*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W114*T114*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF114),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF114),\"\"))),\"\")","v":58.451740631405066},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF114),\"\"))),\"\")","v":151.11281301701334},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF114),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF114),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF114),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC114=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF114),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG114),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG114),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG114),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG114),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG114),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG114),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB114),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB114,'Input| Projects'!$Y114),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD114=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG114),\"\"))),\"\")","v":0},null,0,58.451740631405066,151.11281301701334,0,0,0,0,null,"",0,0,"","","","",null,0,1904.2155360866354,4856.5216785306848,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR114:$CO114)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR114:$CO114))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR114:$CO114)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR114:$CO114))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B115,\"\")","v":106},{"$f":"IFERROR(IF('Input| Projects'!C115=\"\",\"\",'Input| Projects'!C115),\"\")","v":"Mascot PRS - Facilities Obsolescence RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D115=\"\",\"\",'Input| Projects'!D115),\"\")","v":10018717},null,{"$f":"IFERROR('Input| Projects'!I115*'Input| Escalations'!$K$19,\"\")","v":31.240089602871933},{"$f":"IFERROR('Input| Projects'!J115*'Input| Escalations'!$K$19,\"\")","v":494.08665041279386},{"$f":"IFERROR('Input| Projects'!K115*'Input| Escalations'!$K$19,\"\")","v":1069.6844006203294},{"$f":"IFERROR('Input| Projects'!L115*'Input| Escalations'!$K$19,\"\")","v":819.95221757943796},{"$f":"IFERROR('Input| Projects'!M115*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N115*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O115*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F115:L115)-(SUM('Input| Projects'!I115:O115)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y115*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z115*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA115*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014418171070683},{"$f":"'Input| Projects'!$Y115*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z115*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA115*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0043480360646087},{"$f":"'Input| Projects'!$Y115*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z115*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA115*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.008109433906776},{"$f":"'Input| Projects'!$Y115*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z115*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA115*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0107544150131709},{"$f":"'Input| Projects'!$Y115*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z115*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA115*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132451684584169},{"$f":"'Input| Projects'!$Y115*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z115*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA115*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0161825858760807},{"$f":"'Input| Projects'!$Y115*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z115*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA115*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0193763395123769},null,31.285132098487701,496.2349569878304,1078.3589355682693,828.77032401825704,0,0,0,null,{"$f":"'Input| Projects'!Q115*N115*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R115*O115*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S115*P115*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T115*Q115*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U115*R115*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V115*S115*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W115*T115*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF115),\"\"))),\"\")","v":0.97994250955263473},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF115),\"\"))),\"\")","v":15.714793555659304},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF115),\"\"))),\"\")","v":34.631178044920944},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF115),\"\"))),\"\")","v":26.876016252198127},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF115),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF115),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC115=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF115),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG115),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG115),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG115),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG115),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG115),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG115),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB115),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB115,'Input| Projects'!$Y115),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD115=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG115),\"\"))),\"\")","v":0},null,0.97994250955263473,15.714793555659304,34.631178044920944,26.876016252198127,0,0,0,null,0,0,0,0,"","","",null,32.265074608040337,511.9497505434897,1112.9901136131903,855.6463402704552,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR115:$CO115)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR115:$CO115))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR115:$CO115)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR115:$CO115))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B116,\"\")","v":107},{"$f":"IFERROR(IF('Input| Projects'!C116=\"\",\"\",'Input| Projects'!C116),\"\")","v":"Mascot PRS - Facilities Obsolescence RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D116=\"\",\"\",'Input| Projects'!D116),\"\")","v":10018717},null,{"$f":"IFERROR('Input| Projects'!I116*'Input| Escalations'!$K$19,\"\")","v":286.81125062727011},{"$f":"IFERROR('Input| Projects'!J116*'Input| Escalations'!$K$19,\"\")","v":919.97353668268829},{"$f":"IFERROR('Input| Projects'!K116*'Input| Escalations'!$K$19,\"\")","v":2332.1908307207914},{"$f":"IFERROR('Input| Projects'!L116*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M116*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N116*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O116*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F116:L116)-(SUM('Input| Projects'!I116:O116)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y116*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z116*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA116*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007068582627241},{"$f":"'Input| Projects'!$Y116*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z116*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA116*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0021316470749475},{"$f":"'Input| Projects'!$Y116*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z116*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA116*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039756917399016},{"$f":"'Input| Projects'!$Y116*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z116*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA116*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0052724073501125},{"$f":"'Input| Projects'!$Y116*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z116*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA116*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.006493512055106},{"$f":"'Input| Projects'!$Y116*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z116*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA116*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0079335960730902},{"$f":"'Input| Projects'!$Y116*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z116*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA116*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009499350242502},null,287.01398552961825,921.93459558118707,2341.4629025423624,0,0,0,0,null,{"$f":"'Input| Projects'!Q116*N116*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R116*O116*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S116*P116*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T116*Q116*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U116*R116*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V116*S116*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W116*T116*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF116),\"\"))),\"\")","v":8.9901236271332046},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF116),\"\"))),\"\")","v":29.195871103723771},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF116),\"\"))),\"\")","v":75.195388092917966},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF116),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF116),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF116),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC116=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF116),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG116),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG116),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG116),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG116),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG116),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG116),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB116),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB116,'Input| Projects'!$Y116),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD116=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG116),\"\"))),\"\")","v":0},null,8.9901236271332046,29.195871103723771,75.195388092917966,0,0,0,0,null,0,0,0,"","","","",null,296.00410915675144,951.13046668491086,2416.6582906352805,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR116:$CO116)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR116:$CO116))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR116:$CO116)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR116:$CO116))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B117,\"\")","v":108},{"$f":"IFERROR(IF('Input| Projects'!C117=\"\",\"\",'Input| Projects'!C117),\"\")","v":"Flemington PRS - Facilities Obsolescence RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D117=\"\",\"\",'Input| Projects'!D117),\"\")","v":10020148},null,{"$f":"IFERROR('Input| Projects'!I117*'Input| Escalations'!$K$19,\"\")","v":22.465583950194954},{"$f":"IFERROR('Input| Projects'!J117*'Input| Escalations'!$K$19,\"\")","v":694.40933794822706},{"$f":"IFERROR('Input| Projects'!K117*'Input| Escalations'!$K$19,\"\")","v":1270.524170383213},{"$f":"IFERROR('Input| Projects'!L117*'Input| Escalations'!$K$19,\"\")","v":502.3885942404828},{"$f":"IFERROR('Input| Projects'!M117*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N117*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O117*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F117:L117)-(SUM('Input| Projects'!I117:O117)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y117*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z117*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA117*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011072130517951},{"$f":"'Input| Projects'!$Y117*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z117*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA117*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033389826329633},{"$f":"'Input| Projects'!$Y117*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z117*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA117*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0062274688101798},{"$f":"'Input| Projects'!$Y117*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z117*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA117*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082586262908304},{"$f":"'Input| Projects'!$Y117*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z117*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA117*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0101713478904426},{"$f":"'Input| Projects'!$Y117*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z117*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA117*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0124270756713538},{"$f":"'Input| Projects'!$Y117*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z117*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA117*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0148796514474281},null,22.490458137960808,696.7279586678037,1278.436320026854,506.53763389309057,0,0,0,null,{"$f":"'Input| Projects'!Q117*N117*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R117*O117*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S117*P117*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T117*Q117*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U117*R117*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V117*S117*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W117*T117*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF117),\"\"))),\"\")","v":0.70446741024843418},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF117),\"\"))),\"\")","v":22.06401600842678},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF117),\"\"))),\"\")","v":41.056604028242511},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF117),\"\"))),\"\")","v":16.426401001975051},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF117),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF117),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC117=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF117),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG117),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG117),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG117),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG117),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG117),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG117),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB117),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB117,'Input| Projects'!$Y117),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD117=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG117),\"\"))),\"\")","v":0},null,0.70446741024843418,22.06401600842678,41.056604028242511,16.426401001975051,0,0,0,null,0,0,0,0,"","","",null,23.194925548209241,718.79197467623044,1319.4929240550964,522.96403489506565,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR117:$CO117)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR117:$CO117))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR117:$CO117)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR117:$CO117))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B118,\"\")","v":109},{"$f":"IFERROR(IF('Input| Projects'!C118=\"\",\"\",'Input| Projects'!C118),\"\")","v":"Flemington PRS - Facilities Obsolescence RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D118=\"\",\"\",'Input| Projects'!D118),\"\")","v":10020148},null,{"$f":"IFERROR('Input| Projects'!I118*'Input| Escalations'!$K$19,\"\")","v":191.91381534662926},{"$f":"IFERROR('Input| Projects'!J118*'Input| Escalations'!$K$19,\"\")","v":665.67555463707947},{"$f":"IFERROR('Input| Projects'!K118*'Input| Escalations'!$K$19,\"\")","v":2523.6252061427449},{"$f":"IFERROR('Input| Projects'!L118*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M118*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N118*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O118*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F118:L118)-(SUM('Input| Projects'!I118:O118)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y118*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z118*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA118*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000930595602084},{"$f":"'Input| Projects'!$Y118*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z118*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA118*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0028063637333688},{"$f":"'Input| Projects'!$Y118*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z118*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA118*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0052340920995042},{"$f":"'Input| Projects'!$Y118*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z118*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA118*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0069412488346681},{"$f":"'Input| Projects'!$Y118*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z118*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA118*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0085488620268397},{"$f":"'Input| Projects'!$Y118*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z118*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA118*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0104447666578511},{"$f":"'Input| Projects'!$Y118*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z118*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA118*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0125061190121176},null,192.09240949917,667.54368237180313,2536.8340928963262,0,0,0,0,null,{"$f":"'Input| Projects'!Q118*N118*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R118*O118*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S118*P118*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T118*Q118*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U118*R118*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V118*S118*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W118*T118*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF118),\"\"))),\"\")","v":6.0169002079977911},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF118),\"\"))),\"\")","v":21.139806880059755},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF118),\"\"))),\"\")","v":81.469676045501004},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF118),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF118),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF118),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC118=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF118),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG118),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG118),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG118),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG118),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG118),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG118),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB118),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB118,'Input| Projects'!$Y118),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD118=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG118),\"\"))),\"\")","v":0},null,6.0169002079977911,21.139806880059755,81.469676045501004,0,0,0,0,null,0,0,0,"","","","",null,198.1093097071678,688.68348925186285,2618.303768941827,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR118:$CO118)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR118:$CO118))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR118:$CO118)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR118:$CO118))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B119,\"\")","v":110},{"$f":"IFERROR(IF('Input| Projects'!C119=\"\",\"\",'Input| Projects'!C119),\"\")","v":"Tempe PRS - Facilities Obsolescence RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D119=\"\",\"\",'Input| Projects'!D119),\"\")","v":10020149},null,{"$f":"IFERROR('Input| Projects'!I119*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J119*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K119*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L119*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M119*'Input| Escalations'!$K$19,\"\")","v":265.89215953849873},{"$f":"IFERROR('Input| Projects'!N119*'Input| Escalations'!$K$19,\"\")","v":201.35994401916719},{"$f":"IFERROR('Input| Projects'!O119*'Input| Escalations'!$K$19,\"\")","v":786.4658564901863},{"$f":"IF(ABS(SUM(F119:L119)-(SUM('Input| Projects'!I119:O119)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y119*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z119*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA119*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013207073903809},{"$f":"'Input| Projects'!$Y119*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z119*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA119*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039828098418448},{"$f":"'Input| Projects'!$Y119*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z119*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA119*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0074282578837359},{"$f":"'Input| Projects'!$Y119*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z119*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA119*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.00985106593443},{"$f":"'Input| Projects'!$Y119*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z119*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA119*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0121326011351341},{"$f":"'Input| Projects'!$Y119*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z119*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA119*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.014823281439261},{"$f":"'Input| Projects'!$Y119*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z119*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA119*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.017748766238848},null,0,0,0,0,269.11812305513877,204.34475913995715,800.42465513186596,null,{"$f":"'Input| Projects'!Q119*N119*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R119*O119*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S119*P119*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T119*Q119*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U119*R119*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V119*S119*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W119*T119*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF119),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF119),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF119),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF119),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF119),\"\"))),\"\")","v":8.8067710364703711},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF119),\"\"))),\"\")","v":6.7583687184619814},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC119=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF119),\"\"))),\"\")","v":26.7762957759379},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG119),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG119),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG119),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG119),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG119),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG119),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB119),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB119,'Input| Projects'!$Y119),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD119=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG119),\"\"))),\"\")","v":0},null,0,0,0,0,8.8067710364703711,6.7583687184619814,26.7762957759379,null,"","","","",0,0,0,null,0,0,0,0,277.92489409160913,211.10312785841913,827.20095090780387,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR119:$CO119)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR119:$CO119))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR119:$CO119)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR119:$CO119))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B120,\"\")","v":111},{"$f":"IFERROR(IF('Input| Projects'!C120=\"\",\"\",'Input| Projects'!C120),\"\")","v":"Tempe PRS - Facilities Obsolescence RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D120=\"\",\"\",'Input| Projects'!D120),\"\")","v":10020149},null,{"$f":"IFERROR('Input| Projects'!I120*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J120*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K120*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L120*'Input| Escalations'!$K$19,\"\")","v":85.561015961882205},{"$f":"IFERROR('Input| Projects'!M120*'Input| Escalations'!$K$19,\"\")","v":843.91161828487293},{"$f":"IFERROR('Input| Projects'!N120*'Input| Escalations'!$K$19,\"\")","v":3465.8745891144754},{"$f":"IFERROR('Input| Projects'!O120*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F120:L120)-(SUM('Input| Projects'!I120:O120)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y120*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z120*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA120*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009013054405795},{"$f":"'Input| Projects'!$Y120*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z120*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA120*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027180344453235},{"$f":"'Input| Projects'!$Y120*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z120*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA120*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050693509352653},{"$f":"'Input| Projects'!$Y120*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z120*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA120*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067227755268706},{"$f":"'Input| Projects'!$Y120*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z120*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA120*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082797896726574},{"$f":"'Input| Projects'!$Y120*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z120*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA120*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0101160213880496},{"$f":"'Input| Projects'!$Y120*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z120*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA120*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0121124934191783},null,0,0,0,86.136223466044939,850.89902898658363,3500.9354505862548,0,null,{"$f":"'Input| Projects'!Q120*N120*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R120*O120*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S120*P120*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T120*Q120*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U120*R120*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V120*S120*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W120*T120*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF120),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF120),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF120),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF120),\"\"))),\"\")","v":2.7932932378083026},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF120),\"\"))),\"\")","v":27.845292759805893},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF120),\"\"))),\"\")","v":115.78771451824429},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC120=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF120),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG120),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG120),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG120),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG120),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG120),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG120),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB120),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB120,'Input| Projects'!$Y120),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD120=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG120),\"\"))),\"\")","v":0},null,0,0,0,2.7932932378083026,27.845292759805893,115.78771451824429,0,null,"","","",0,0,0,"",null,0,0,0,88.929516703853238,878.74432174638957,3616.723165104499,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR120:$CO120)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR120:$CO120))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR120:$CO120)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR120:$CO120))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B121,\"\")","v":112},{"$f":"IFERROR(IF('Input| Projects'!C121=\"\",\"\",'Input| Projects'!C121),\"\")","v":"Auburn PRS - Facilities Obsolescence RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D121=\"\",\"\",'Input| Projects'!D121),\"\")","v":10020150},null,{"$f":"IFERROR('Input| Projects'!I121*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J121*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K121*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L121*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M121*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N121*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O121*'Input| Escalations'!$K$19,\"\")","v":43.646556804424094},{"$f":"IF(ABS(SUM(F121:L121)-(SUM('Input| Projects'!I121:O121)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y121*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z121*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA121*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039104718301324},{"$f":"'Input| Projects'!$Y121*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z121*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA121*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0117926694472543},{"$f":"'Input| Projects'!$Y121*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z121*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA121*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0219942686872752},{"$f":"'Input| Projects'!$Y121*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z121*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA121*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.029167941448601},{"$f":"'Input| Projects'!$Y121*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z121*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA121*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0359233205710239},{"$f":"'Input| Projects'!$Y121*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z121*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA121*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.043890134120955},{"$f":"'Input| Projects'!$Y121*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z121*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA121*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0525521784023653},null,0,0,0,0,0,0,45.940278444259157,null,{"$f":"'Input| Projects'!Q121*N121*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R121*O121*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S121*P121*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T121*Q121*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U121*R121*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V121*S121*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W121*T121*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC121=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF121),\"\"))),\"\")","v":1.536822330203925},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG121),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB121),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB121,'Input| Projects'!$Y121),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD121=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG121),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,1.536822330203925,null,"","","","","","",0,null,0,0,0,0,0,0,47.477100774463082,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR121:$CO121)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR121:$CO121))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR121:$CO121)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR121:$CO121))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B122,\"\")","v":113},{"$f":"IFERROR(IF('Input| Projects'!C122=\"\",\"\",'Input| Projects'!C122),\"\")","v":"Penrith PRS - Facilities Obsolescence RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D122=\"\",\"\",'Input| Projects'!D122),\"\")","v":10020153},null,{"$f":"IFERROR('Input| Projects'!I122*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J122*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K122*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L122*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M122*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N122*'Input| Escalations'!$K$19,\"\")","v":342.91123227437481},{"$f":"IFERROR('Input| Projects'!O122*'Input| Escalations'!$K$19,\"\")","v":22.591264532536481},{"$f":"IF(ABS(SUM(F122:L122)-(SUM('Input| Projects'!I122:O122)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y122*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z122*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA122*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013838699979105},{"$f":"'Input| Projects'!$Y122*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z122*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA122*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041732870487856},{"$f":"'Input| Projects'!$Y122*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z122*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA122*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0077835130604365},{"$f":"'Input| Projects'!$Y122*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z122*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA122*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0103221914963048},{"$f":"'Input| Projects'!$Y122*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z122*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA122*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0127128407320303},{"$f":"'Input| Projects'!$Y122*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z122*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA122*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0155322023665379},{"$f":"'Input| Projects'!$Y122*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z122*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA122*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0185975979817801},null,0,0,0,0,0,348.23739892781924,23.01140778821264,null,{"$f":"'Input| Projects'!Q122*N122*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R122*O122*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S122*P122*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T122*Q122*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U122*R122*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V122*S122*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W122*T122*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF122),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF122),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF122),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF122),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF122),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF122),\"\"))),\"\")","v":11.517382454131841},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC122=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF122),\"\"))),\"\")","v":0.76979170644911388},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG122),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG122),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG122),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG122),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG122),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG122),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB122),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB122,'Input| Projects'!$Y122),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD122=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG122),\"\"))),\"\")","v":0},null,0,0,0,0,0,11.517382454131841,0.76979170644911388,null,"","","","","",0,0,null,0,0,0,0,0,359.75478138195109,23.781199494661752,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR122:$CO122)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR122:$CO122))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR122:$CO122)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR122:$CO122))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B123,\"\")","v":114},{"$f":"IFERROR(IF('Input| Projects'!C123=\"\",\"\",'Input| Projects'!C123),\"\")","v":"Penrith PRS - Facilities Obsolescence RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D123=\"\",\"\",'Input| Projects'!D123),\"\")","v":10020153},null,{"$f":"IFERROR('Input| Projects'!I123*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J123*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K123*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L123*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M123*'Input| Escalations'!$K$19,\"\")","v":106.21978750017736},{"$f":"IFERROR('Input| Projects'!N123*'Input| Escalations'!$K$19,\"\")","v":739.3478052713989},{"$f":"IFERROR('Input| Projects'!O123*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F123:L123)-(SUM('Input| Projects'!I123:O123)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y123*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z123*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA123*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001411881668401},{"$f":"'Input| Projects'!$Y123*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z123*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA123*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004257760837399},{"$f":"'Input| Projects'!$Y123*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z123*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA123*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0079410634108559},{"$f":"'Input| Projects'!$Y123*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z123*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA123*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0105311286272265},{"$f":"'Input| Projects'!$Y123*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z123*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA123*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0129701683033476},{"$f":"'Input| Projects'!$Y123*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z123*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA123*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0158465981806943},{"$f":"'Input| Projects'!$Y123*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z123*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA123*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0189740421473181},null,0,0,0,0,107.59747602120048,751.06395285731298,0,null,{"$f":"'Input| Projects'!Q123*N123*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R123*O123*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S123*P123*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T123*Q123*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U123*R123*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V123*S123*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W123*T123*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF123),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF123),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF123),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF123),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF123),\"\"))),\"\")","v":3.5210796086990976},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF123),\"\"))),\"\")","v":24.840211933591618},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC123=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF123),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG123),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG123),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG123),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG123),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG123),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG123),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB123),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB123,'Input| Projects'!$Y123),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD123=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG123),\"\"))),\"\")","v":0},null,0,0,0,0,3.5210796086990976,24.840211933591618,0,null,"","","","",0,0,"",null,0,0,0,0,111.11855562989957,775.90416479090459,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR123:$CO123)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR123:$CO123))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR123:$CO123)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR123:$CO123))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B124,\"\")","v":115},{"$f":"IFERROR(IF('Input| Projects'!C124=\"\",\"\",'Input| Projects'!C124),\"\")","v":"JGN Instrument Air Compressor Upgrades - Haberfield PRS and Banksmeadow PRS RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D124=\"\",\"\",'Input| Projects'!D124),\"\")","v":10057691},null,{"$f":"IFERROR('Input| Projects'!I124*'Input| Escalations'!$K$19,\"\")","v":103.80211454122455},{"$f":"IFERROR('Input| Projects'!J124*'Input| Escalations'!$K$19,\"\")","v":118.77560047066603},{"$f":"IFERROR('Input| Projects'!K124*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L124*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M124*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N124*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O124*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F124:L124)-(SUM('Input| Projects'!I124:O124)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y124*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z124*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA124*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002910881256514},{"$f":"'Input| Projects'!$Y124*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z124*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA124*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0087782400562939},{"$f":"'Input| Projects'!$Y124*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z124*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA124*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0163721175483709},{"$f":"'Input| Projects'!$Y124*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z124*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA124*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0217120638485597},{"$f":"'Input| Projects'!$Y124*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z124*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA124*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.02674064027675},{"$f":"'Input| Projects'!$Y124*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z124*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA124*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0326709855762457},{"$f":"'Input| Projects'!$Y124*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z124*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA124*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0391188474806741},null,104.10427017082912,119.81824120442799,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q124*N124*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R124*O124*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S124*P124*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T124*Q124*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U124*R124*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V124*S124*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W124*T124*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF124),\"\"))),\"\")","v":3.2608524536573453},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF124),\"\"))),\"\")","v":3.7944100838022048},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF124),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF124),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF124),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF124),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC124=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF124),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG124),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG124),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG124),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG124),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG124),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG124),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB124),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB124,'Input| Projects'!$Y124),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD124=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG124),\"\"))),\"\")","v":0},null,3.2608524536573453,3.7944100838022048,0,0,0,0,0,null,0,0,"","","","","",null,107.36512262448647,123.6126512882302,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR124:$CO124)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR124:$CO124))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR124:$CO124)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR124:$CO124))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B125,\"\")","v":116},{"$f":"IFERROR(IF('Input| Projects'!C125=\"\",\"\",'Input| Projects'!C125),\"\")","v":"JGN Instrument Air Compressor Upgrades - Haberfield PRS and Banksmeadow PRS RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D125=\"\",\"\",'Input| Projects'!D125),\"\")","v":10057691},null,{"$f":"IFERROR('Input| Projects'!I125*'Input| Escalations'!$K$19,\"\")","v":403.73986869763326},{"$f":"IFERROR('Input| Projects'!J125*'Input| Escalations'!$K$19,\"\")","v":239.63800577264789},{"$f":"IFERROR('Input| Projects'!K125*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L125*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M125*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N125*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O125*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F125:L125)-(SUM('Input| Projects'!I125:O125)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y125*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z125*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA125*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0016012647368904},{"$f":"'Input| Projects'!$Y125*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z125*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA125*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0048288765550459},{"$f":"'Input| Projects'!$Y125*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z125*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA125*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0090062397563504},{"$f":"'Input| Projects'!$Y125*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z125*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA125*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0119437239592002},{"$f":"'Input| Projects'!$Y125*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z125*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA125*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0147099247766334},{"$f":"'Input| Projects'!$Y125*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z125*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA125*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0179721852293453},{"$f":"'Input| Projects'!$Y125*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z125*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA125*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0215191296032513},null,404.38636311225554,240.79518812042139,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q125*N125*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R125*O125*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S125*P125*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T125*Q125*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U125*R125*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V125*S125*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W125*T125*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF125),\"\"))),\"\")","v":12.666572295414484},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF125),\"\"))),\"\")","v":7.625514118307807},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF125),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF125),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF125),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF125),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC125=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF125),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG125),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG125),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG125),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG125),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG125),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG125),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB125),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB125,'Input| Projects'!$Y125),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD125=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG125),\"\"))),\"\")","v":0},null,12.666572295414484,7.625514118307807,0,0,0,0,0,null,0,0,"","","","","",null,417.05293540767002,248.42070223872921,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR125:$CO125)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR125:$CO125))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR125:$CO125)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR125:$CO125))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B126,\"\")","v":117},{"$f":"IFERROR(IF('Input| Projects'!C126=\"\",\"\",'Input| Projects'!C126),\"\")","v":"SOCI 3 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D126=\"\",\"\",'Input| Projects'!D126),\"\")","v":10069190},null,{"$f":"IFERROR('Input| Projects'!I126*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J126*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K126*'Input| Escalations'!$K$19,\"\")","v":140.25706672001232},{"$f":"IFERROR('Input| Projects'!L126*'Input| Escalations'!$K$19,\"\")","v":516.92746966393804},{"$f":"IFERROR('Input| Projects'!M126*'Input| Escalations'!$K$19,\"\")","v":17.472307609087977},{"$f":"IFERROR('Input| Projects'!N126*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O126*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F126:L126)-(SUM('Input| Projects'!I126:O126)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y126*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z126*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA126*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015949046123103},{"$f":"'Input| Projects'!$Y126*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z126*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA126*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0048096965557831},{"$f":"'Input| Projects'!$Y126*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z126*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA126*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0089704675286042},{"$f":"'Input| Projects'!$Y126*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z126*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA126*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0118962842257302},{"$f":"'Input| Projects'!$Y126*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z126*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA126*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0146514978644616},{"$f":"'Input| Projects'!$Y126*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z126*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA126*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0179008008202559},{"$f":"'Input| Projects'!$Y126*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z126*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA126*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0214336569503022},null,0,0,141.51523818268146,523.07698576714779,17.728303086709747,0,0,null,{"$f":"'Input| Projects'!Q126*N126*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R126*O126*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S126*P126*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T126*Q126*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U126*R126*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V126*S126*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W126*T126*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF126),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF126),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF126),\"\"))),\"\")","v":4.5447199887959489},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF126),\"\"))),\"\")","v":16.96275211987318},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF126),\"\"))),\"\")","v":0.58015084371636638},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF126),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC126=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF126),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG126),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG126),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG126),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG126),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG126),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG126),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB126),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB126,'Input| Projects'!$Y126),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD126=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG126),\"\"))),\"\")","v":0},null,0,0,4.5447199887959489,16.96275211987318,0.58015084371636638,0,0,null,"","",0,0,0,"","",null,0,0,146.0599581714774,540.03973788702092,18.308453930426115,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR126:$CO126)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR126:$CO126))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR126:$CO126)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR126:$CO126))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B127,\"\")","v":118},{"$f":"IFERROR(IF('Input| Projects'!C127=\"\",\"\",'Input| Projects'!C127),\"\")","v":"SOCI 3 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D127=\"\",\"\",'Input| Projects'!D127),\"\")","v":10069190},null,{"$f":"IFERROR('Input| Projects'!I127*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J127*'Input| Escalations'!$K$19,\"\")","v":41.685862194797757},{"$f":"IFERROR('Input| Projects'!K127*'Input| Escalations'!$K$19,\"\")","v":135.95638966680937},{"$f":"IFERROR('Input| Projects'!L127*'Input| Escalations'!$K$19,\"\")","v":1623.7291610158898},{"$f":"IFERROR('Input| Projects'!M127*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N127*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O127*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F127:L127)-(SUM('Input| Projects'!I127:O127)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y127*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z127*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA127*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000929215640648},{"$f":"'Input| Projects'!$Y127*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z127*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA127*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0028022022332299},{"$f":"'Input| Projects'!$Y127*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z127*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA127*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0052263305699702},{"$f":"'Input| Projects'!$Y127*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z127*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA127*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0069309557968673},{"$f":"'Input| Projects'!$Y127*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z127*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA127*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0085361850918828},{"$f":"'Input| Projects'!$Y127*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z127*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA127*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0104292783241824},{"$f":"'Input| Projects'!$Y127*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z127*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA127*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0124875739406471},null,0,41.802674410934131,136.66694270230781,1634.9831560569753,0,0,0,null,{"$f":"'Input| Projects'!Q127*N127*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R127*O127*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S127*P127*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T127*Q127*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U127*R127*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V127*S127*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W127*T127*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF127),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF127),\"\"))),\"\")","v":1.3238091939951382},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF127),\"\"))),\"\")","v":4.3890184144340463},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF127),\"\"))),\"\")","v":53.020520403297475},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF127),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF127),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC127=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF127),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG127),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG127),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG127),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG127),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG127),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG127),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB127),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB127,'Input| Projects'!$Y127),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD127=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG127),\"\"))),\"\")","v":0},null,0,1.3238091939951382,4.3890184144340463,53.020520403297475,0,0,0,null,"",0,0,0,"","","",null,0,43.12648360492927,141.05596111674186,1688.0036764602728,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR127:$CO127)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR127:$CO127))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR127:$CO127)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR127:$CO127))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B128,\"\")","v":119},{"$f":"IFERROR(IF('Input| Projects'!C128=\"\",\"\",'Input| Projects'!C128),\"\")","v":"Facilities Water Ingress - Wetherill Park & Lidcombe PRS RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D128=\"\",\"\",'Input| Projects'!D128),\"\")","v":10069195},null,{"$f":"IFERROR('Input| Projects'!I128*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J128*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K128*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L128*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M128*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N128*'Input| Escalations'!$K$19,\"\")","v":681.39368615874946},{"$f":"IFERROR('Input| Projects'!O128*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F128:L128)-(SUM('Input| Projects'!I128:O128)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y128*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z128*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA128*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0023881734919233},{"$f":"'Input| Projects'!$Y128*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z128*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA128*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0072019290245069},{"$f":"'Input| Projects'!$Y128*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z128*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA128*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0134321718030155},{"$f":"'Input| Projects'!$Y128*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z128*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA128*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0178132224466538},{"$f":"'Input| Projects'!$Y128*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z128*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA128*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0219388159936393},{"$f":"'Input| Projects'!$Y128*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z128*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA128*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0268042475224983},{"$f":"'Input| Projects'!$Y128*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z128*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA128*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0320942650542269},null,0,0,0,0,0,699.65793118281613,0,null,{"$f":"'Input| Projects'!Q128*N128*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R128*O128*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S128*P128*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T128*Q128*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U128*R128*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V128*S128*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W128*T128*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF128),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF128),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF128),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF128),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF128),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF128),\"\"))),\"\")","v":23.140041837291047},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC128=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF128),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG128),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG128),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG128),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG128),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG128),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG128),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB128),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB128,'Input| Projects'!$Y128),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD128=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG128),\"\"))),\"\")","v":0},null,0,0,0,0,0,23.140041837291047,0,null,"","","","","",0,"",null,0,0,0,0,0,722.79797302010718,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR128:$CO128)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR128:$CO128))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR128:$CO128)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR128:$CO128))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B129,\"\")","v":120},{"$f":"IFERROR(IF('Input| Projects'!C129=\"\",\"\",'Input| Projects'!C129),\"\")","v":"Facilities Water Ingress - Wetherill Park & Lidcombe PRS RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D129=\"\",\"\",'Input| Projects'!D129),\"\")","v":10069195},null,{"$f":"IFERROR('Input| Projects'!I129*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J129*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K129*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L129*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M129*'Input| Escalations'!$K$19,\"\")","v":332.77883328587512},{"$f":"IFERROR('Input| Projects'!N129*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O129*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F129:L129)-(SUM('Input| Projects'!I129:O129)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y129*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z129*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA129*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.00247794679644},{"$f":"'Input| Projects'!$Y129*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z129*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA129*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0074726551545856},{"$f":"'Input| Projects'!$Y129*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z129*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA129*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0139370976191968},{"$f":"'Input| Projects'!$Y129*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z129*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA129*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0184828353740794},{"$f":"'Input| Projects'!$Y129*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z129*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA129*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0227635132007697},{"$f":"'Input| Projects'!$Y129*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z129*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA129*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.027811840096202},{"$f":"'Input| Projects'!$Y129*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z129*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA129*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0333007135135603},null,0,0,0,0,340.35404865031489,0,0,null,{"$f":"'Input| Projects'!Q129*N129*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R129*O129*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S129*P129*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T129*Q129*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U129*R129*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V129*S129*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W129*T129*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF129),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF129),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF129),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF129),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF129),\"\"))),\"\")","v":11.137935059040556},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF129),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC129=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF129),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG129),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG129),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG129),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG129),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG129),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG129),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB129),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB129,'Input| Projects'!$Y129),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD129=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG129),\"\"))),\"\")","v":0},null,0,0,0,0,11.137935059040556,0,0,null,"","","","",0,"","",null,0,0,0,0,351.49198370935545,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR129:$CO129)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR129:$CO129))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR129:$CO129)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR129:$CO129))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B130,\"\")","v":121},{"$f":"IFERROR(IF('Input| Projects'!C130=\"\",\"\",'Input| Projects'!C130),\"\")","v":"Facilities Water Ingress – Flemington PRS RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D130=\"\",\"\",'Input| Projects'!D130),\"\")","v":10069192},null,{"$f":"IFERROR('Input| Projects'!I130*'Input| Escalations'!$K$19,\"\")","v":44.051150438199024},{"$f":"IFERROR('Input| Projects'!J130*'Input| Escalations'!$K$19,\"\")","v":416.10268598875075},{"$f":"IFERROR('Input| Projects'!K130*'Input| Escalations'!$K$19,\"\")","v":857.43042711781061},{"$f":"IFERROR('Input| Projects'!L130*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M130*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N130*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O130*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F130:L130)-(SUM('Input| Projects'!I130:O130)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y130*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z130*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA130*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013996534559799},{"$f":"'Input| Projects'!$Y130*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z130*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA130*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042208846563967},{"$f":"'Input| Projects'!$Y130*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z130*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA130*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0078722863933409},{"$f":"'Input| Projects'!$Y130*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z130*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA130*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.010439919228614},{"$f":"'Input| Projects'!$Y130*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z130*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA130*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128578345457109},{"$f":"'Input| Projects'!$Y130*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z130*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA130*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0157093518568407},{"$f":"'Input| Projects'!$Y130*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z130*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA130*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0188097092410584},null,44.112806783149743,417.85900743152609,864.18036500244659,0,0,0,0,null,{"$f":"'Input| Projects'!Q130*N130*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R130*O130*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S130*P130*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T130*Q130*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U130*R130*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V130*S130*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W130*T130*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF130),\"\"))),\"\")","v":1.3817430735598479},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF130),\"\"))),\"\")","v":13.232780046408898},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF130),\"\"))),\"\")","v":27.752896643410644},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF130),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF130),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF130),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC130=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF130),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG130),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG130),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG130),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG130),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG130),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG130),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB130),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB130,'Input| Projects'!$Y130),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD130=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG130),\"\"))),\"\")","v":0},null,1.3817430735598479,13.232780046408898,27.752896643410644,0,0,0,0,null,0,0,0,"","","","",null,45.49454985670959,431.09178747793499,891.93326164585721,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR130:$CO130)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR130:$CO130))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR130:$CO130)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR130:$CO130))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B131,\"\")","v":122},{"$f":"IFERROR(IF('Input| Projects'!C131=\"\",\"\",'Input| Projects'!C131),\"\")","v":"Facilities Water Ingress – Flemington PRS RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D131=\"\",\"\",'Input| Projects'!D131),\"\")","v":10069192},null,{"$f":"IFERROR('Input| Projects'!I131*'Input| Escalations'!$K$19,\"\")","v":350.02544189572257},{"$f":"IFERROR('Input| Projects'!J131*'Input| Escalations'!$K$19,\"\")","v":57.067463674027408},{"$f":"IFERROR('Input| Projects'!K131*'Input| Escalations'!$K$19,\"\")","v":10.28453616557665},{"$f":"IFERROR('Input| Projects'!L131*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M131*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N131*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O131*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F131:L131)-(SUM('Input| Projects'!I131:O131)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y131*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z131*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA131*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011983321074367},{"$f":"'Input| Projects'!$Y131*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z131*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA131*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0036137670963747},{"$f":"'Input| Projects'!$Y131*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z131*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA131*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.006739963741577},{"$f":"'Input| Projects'!$Y131*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z131*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA131*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0089382770836912},{"$f":"'Input| Projects'!$Y131*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z131*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA131*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110084077615107},{"$f":"'Input| Projects'!$Y131*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z131*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA131*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0134497726109593},{"$f":"'Input| Projects'!$Y131*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z131*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA131*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0161041852315718},null,350.44488862116594,57.27369219652617,10.353853566431575,0,0,0,0,null,{"$f":"'Input| Projects'!Q131*N131*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R131*O131*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S131*P131*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T131*Q131*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U131*R131*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V131*S131*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W131*T131*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF131),\"\"))),\"\")","v":10.976966392030015},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF131),\"\"))),\"\")","v":1.8137461627090825},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF131),\"\"))),\"\")","v":0.33251094276988191},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF131),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF131),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF131),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC131=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF131),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG131),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG131),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG131),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG131),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG131),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG131),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB131),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB131,'Input| Projects'!$Y131),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD131=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG131),\"\"))),\"\")","v":0},null,10.976966392030015,1.8137461627090825,0.33251094276988191,0,0,0,0,null,0,0,0,"","","","",null,361.42185501319597,59.08743835923525,10.686364509201457,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR131:$CO131)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR131:$CO131))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR131:$CO131)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR131:$CO131))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B132,\"\")","v":123},{"$f":"IFERROR(IF('Input| Projects'!C132=\"\",\"\",'Input| Projects'!C132),\"\")","v":"Facilities Water Ingress - Mascot PRS RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D132=\"\",\"\",'Input| Projects'!D132),\"\")","v":10069193},null,{"$f":"IFERROR('Input| Projects'!I132*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J132*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K132*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L132*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M132*'Input| Escalations'!$K$19,\"\")","v":664.82562221290209},{"$f":"IFERROR('Input| Projects'!N132*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O132*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F132:L132)-(SUM('Input| Projects'!I132:O132)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y132*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z132*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA132*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027685146602339},{"$f":"'Input| Projects'!$Y132*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z132*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA132*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083489102252172},{"$f":"'Input| Projects'!$Y132*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z132*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA132*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.01557138318518},{"$f":"'Input| Projects'!$Y132*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z132*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA132*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0206501611613865},{"$f":"'Input| Projects'!$Y132*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z132*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA132*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0254327978733435},{"$f":"'Input| Projects'!$Y132*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z132*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA132*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0310730993680068},{"$f":"'Input| Projects'!$Y132*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z132*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA132*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0372056065493378},null,0,0,0,0,681.73399788366271,0,0,null,{"$f":"'Input| Projects'!Q132*N132*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R132*O132*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S132*P132*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T132*Q132*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U132*R132*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V132*S132*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W132*T132*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF132),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF132),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF132),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF132),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF132),\"\"))),\"\")","v":22.309442258962541},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF132),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC132=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF132),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG132),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG132),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG132),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG132),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG132),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG132),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB132),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB132,'Input| Projects'!$Y132),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD132=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG132),\"\"))),\"\")","v":0},null,0,0,0,0,22.309442258962541,0,0,null,"","","","",0,"","",null,0,0,0,0,704.04344014262529,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR132:$CO132)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR132:$CO132))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR132:$CO132)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR132:$CO132))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B133,\"\")","v":124},{"$f":"IFERROR(IF('Input| Projects'!C133=\"\",\"\",'Input| Projects'!C133),\"\")","v":"Facilities Water Ingress - Mascot PRS RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D133=\"\",\"\",'Input| Projects'!D133),\"\")","v":10069193},null,{"$f":"IFERROR('Input| Projects'!I133*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J133*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K133*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L133*'Input| Escalations'!$K$19,\"\")","v":253.73897490337779},{"$f":"IFERROR('Input| Projects'!M133*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N133*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O133*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F133:L133)-(SUM('Input| Projects'!I133:O133)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y133*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z133*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA133*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0023361128957045},{"$f":"'Input| Projects'!$Y133*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z133*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA133*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0070449317543291},{"$f":"'Input| Projects'!$Y133*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z133*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA133*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0131393593775588},{"$f":"'Input| Projects'!$Y133*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z133*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA133*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0174249060264728},{"$f":"'Input| Projects'!$Y133*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z133*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA133*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0214605643738006},{"$f":"'Input| Projects'!$Y133*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z133*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA133*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0262199327262982},{"$f":"'Input| Projects'!$Y133*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z133*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA133*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0313946313887559},null,0,0,0,258.16035269632272,0,0,0,null,{"$f":"'Input| Projects'!Q133*N133*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R133*O133*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S133*P133*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T133*Q133*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U133*R133*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V133*S133*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W133*T133*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF133),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF133),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF133),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF133),\"\"))),\"\")","v":8.371827071581686},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF133),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF133),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC133=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF133),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG133),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG133),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG133),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG133),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG133),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG133),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB133),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB133,'Input| Projects'!$Y133),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD133=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG133),\"\"))),\"\")","v":0},null,0,0,0,8.371827071581686,0,0,0,null,"","","",0,"","","",null,0,0,0,266.53217976790438,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR133:$CO133)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR133:$CO133))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR133:$CO133)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR133:$CO133))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B134,\"\")","v":125},{"$f":"IFERROR(IF('Input| Projects'!C134=\"\",\"\",'Input| Projects'!C134),\"\")","v":"Facilities Water Ingress - Tempe PRS RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D134=\"\",\"\",'Input| Projects'!D134),\"\")","v":10069194},null,{"$f":"IFERROR('Input| Projects'!I134*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J134*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K134*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L134*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M134*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N134*'Input| Escalations'!$K$19,\"\")","v":713.17011023038503},{"$f":"IFERROR('Input| Projects'!O134*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F134:L134)-(SUM('Input| Projects'!I134:O134)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y134*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z134*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA134*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.00235719683581},{"$f":"'Input| Projects'!$Y134*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z134*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA134*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0071085138352427},{"$f":"'Input| Projects'!$Y134*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z134*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA134*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132579450275305},{"$f":"'Input| Projects'!$Y134*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z134*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA134*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0175821696911211},{"$f":"'Input| Projects'!$Y134*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z134*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA134*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0216542507554498},{"$f":"'Input| Projects'!$Y134*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z134*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA134*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0264565734692157},{"$f":"'Input| Projects'!$Y134*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z134*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA134*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0316779749416554},null,0,0,0,0,0,732.03814764774393,0,null,{"$f":"'Input| Projects'!Q134*N134*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R134*O134*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S134*P134*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T134*Q134*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U134*R134*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V134*S134*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W134*T134*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF134),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF134),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF134),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF134),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF134),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF134),\"\"))),\"\")","v":24.210964541522049},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC134=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF134),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG134),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG134),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG134),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG134),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG134),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG134),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB134),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB134,'Input| Projects'!$Y134),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD134=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG134),\"\"))),\"\")","v":0},null,0,0,0,0,0,24.210964541522049,0,null,"","","","","",0,"",null,0,0,0,0,0,756.24911218926593,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR134:$CO134)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR134:$CO134))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR134:$CO134)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR134:$CO134))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B135,\"\")","v":126},{"$f":"IFERROR(IF('Input| Projects'!C135=\"\",\"\",'Input| Projects'!C135),\"\")","v":"Facilities Water Ingress - Tempe PRS RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D135=\"\",\"\",'Input| Projects'!D135),\"\")","v":10069194},null,{"$f":"IFERROR('Input| Projects'!I135*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J135*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K135*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L135*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M135*'Input| Escalations'!$K$19,\"\")","v":311.84055425550974},{"$f":"IFERROR('Input| Projects'!N135*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O135*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F135:L135)-(SUM('Input| Projects'!I135:O135)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y135*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z135*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA135*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002477455986007},{"$f":"'Input| Projects'!$Y135*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z135*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA135*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0074711750351906},{"$f":"'Input| Projects'!$Y135*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z135*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA135*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0139343370785232},{"$f":"'Input| Projects'!$Y135*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z135*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA135*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0184791744526873},{"$f":"'Input| Projects'!$Y135*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z135*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA135*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0227590043994552},{"$f":"'Input| Projects'!$Y135*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z135*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA135*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0278063313656258},{"$f":"'Input| Projects'!$Y135*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z135*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA135*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0332941175940489},null,0,0,0,0,318.93773480173945,0,0,null,{"$f":"'Input| Projects'!Q135*N135*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R135*O135*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S135*P135*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T135*Q135*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U135*R135*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V135*S135*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W135*T135*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF135),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF135),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF135),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF135),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF135),\"\"))),\"\")","v":10.43709570133238},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF135),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC135=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF135),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG135),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG135),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG135),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG135),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG135),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG135),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB135),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB135,'Input| Projects'!$Y135),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD135=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG135),\"\"))),\"\")","v":0},null,0,0,0,0,10.43709570133238,0,0,null,"","","","",0,"","",null,0,0,0,0,329.37483050307185,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR135:$CO135)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR135:$CO135))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR135:$CO135)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR135:$CO135))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B136,\"\")","v":127},{"$f":"IFERROR(IF('Input| Projects'!C136=\"\",\"\",'Input| Projects'!C136),\"\")","v":"Horsley Park TRS - Facilities Obsolescence RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D136=\"\",\"\",'Input| Projects'!D136),\"\")","v":10018695},null,{"$f":"IFERROR('Input| Projects'!I136*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J136*'Input| Escalations'!$K$19,\"\")","v":396.37835930911046},{"$f":"IFERROR('Input| Projects'!K136*'Input| Escalations'!$K$19,\"\")","v":4236.2723621741861},{"$f":"IFERROR('Input| Projects'!L136*'Input| Escalations'!$K$19,\"\")","v":153.35250144038801},{"$f":"IFERROR('Input| Projects'!M136*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N136*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O136*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F136:L136)-(SUM('Input| Projects'!I136:O136)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y136*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z136*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA136*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000448699891838},{"$f":"'Input| Projects'!$Y136*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z136*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA136*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013531281480388},{"$f":"'Input| Projects'!$Y136*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z136*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA136*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0025236918739553},{"$f":"'Input| Projects'!$Y136*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z136*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA136*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033468217498147},{"$f":"'Input| Projects'!$Y136*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z136*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA136*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041219552920639},{"$f":"'Input| Projects'!$Y136*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z136*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA136*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050360926477155},{"$f":"'Input| Projects'!$Y136*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z136*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA136*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0060300029738853},null,0,396.91471002436504,4246.9634083104665,153.86574492759721,0,0,0,null,{"$f":"'Input| Projects'!Q136*N136*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R136*O136*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S136*P136*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T136*Q136*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U136*R136*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V136*S136*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W136*T136*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF136),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF136),\"\"))),\"\")","v":12.569514983585163},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF136),\"\"))),\"\")","v":136.38997284884354},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF136),\"\"))),\"\")","v":4.9896794582132955},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF136),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF136),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC136=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF136),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG136),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG136),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG136),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG136),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG136),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG136),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB136),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB136,'Input| Projects'!$Y136),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD136=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG136),\"\"))),\"\")","v":0},null,0,12.569514983585163,136.38997284884354,4.9896794582132955,0,0,0,null,"",0,0,0,"","","",null,0,409.48422500795022,4383.3533811593097,158.85542438581049,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR136:$CO136)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR136:$CO136))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR136:$CO136)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR136:$CO136))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B137,\"\")","v":128},{"$f":"IFERROR(IF('Input| Projects'!C137=\"\",\"\",'Input| Projects'!C137),\"\")","v":"Horsley Park TRS - Facilities Obsolescence RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D137=\"\",\"\",'Input| Projects'!D137),\"\")","v":10018695},null,{"$f":"IFERROR('Input| Projects'!I137*'Input| Escalations'!$K$19,\"\")","v":411.2503624015431},{"$f":"IFERROR('Input| Projects'!J137*'Input| Escalations'!$K$19,\"\")","v":3226.7156301346813},{"$f":"IFERROR('Input| Projects'!K137*'Input| Escalations'!$K$19,\"\")","v":516.95980612454184},{"$f":"IFERROR('Input| Projects'!L137*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M137*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N137*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O137*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F137:L137)-(SUM('Input| Projects'!I137:O137)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y137*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z137*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA137*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007628457788964},{"$f":"'Input| Projects'!$Y137*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z137*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA137*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0023004866165866},{"$f":"'Input| Projects'!$Y137*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z137*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA137*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004290590945756},{"$f":"'Input| Projects'!$Y137*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z137*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA137*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.005690014397165},{"$f":"'Input| Projects'!$Y137*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z137*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA137*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0070078380952352},{"$f":"'Input| Projects'!$Y137*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z137*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA137*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0085619856129311},{"$f":"'Input| Projects'!$Y137*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z137*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA137*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0102517571299563},null,411.56408300457076,3234.1386462573369,519.1778691880196,0,0,0,0,null,{"$f":"'Input| Projects'!Q137*N137*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R137*O137*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S137*P137*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T137*Q137*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U137*R137*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V137*S137*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W137*T137*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF137),\"\"))),\"\")","v":12.891399629433677},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF137),\"\"))),\"\")","v":102.41886517793203},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF137),\"\"))),\"\")","v":16.673243603585565},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF137),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF137),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF137),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC137=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF137),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG137),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG137),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG137),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG137),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG137),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG137),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB137),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB137,'Input| Projects'!$Y137),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD137=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG137),\"\"))),\"\")","v":0},null,12.891399629433677,102.41886517793203,16.673243603585565,0,0,0,0,null,0,0,0,"","","","",null,424.45548263400445,3336.5575114352687,535.85111279160515,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR137:$CO137)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR137:$CO137))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR137:$CO137)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR137:$CO137))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B138,\"\")","v":129},{"$f":"IFERROR(IF('Input| Projects'!C138=\"\",\"\",'Input| Projects'!C138),\"\")","v":"Kooragang Island TRS - Facilities Obsolescence RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D138=\"\",\"\",'Input| Projects'!D138),\"\")","v":10018708},null,{"$f":"IFERROR('Input| Projects'!I138*'Input| Escalations'!$K$19,\"\")","v":28.785056212720004},{"$f":"IFERROR('Input| Projects'!J138*'Input| Escalations'!$K$19,\"\")","v":2209.3950375440068},{"$f":"IFERROR('Input| Projects'!K138*'Input| Escalations'!$K$19,\"\")","v":2803.0298310108446},{"$f":"IFERROR('Input| Projects'!L138*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M138*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N138*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O138*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F138:L138)-(SUM('Input| Projects'!I138:O138)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y138*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z138*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA138*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005876119421095},{"$f":"'Input| Projects'!$Y138*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z138*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA138*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0017720402287935},{"$f":"'Input| Projects'!$Y138*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z138*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA138*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033049963022425},{"$f":"'Input| Projects'!$Y138*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z138*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA138*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0043829572150051},{"$f":"'Input| Projects'!$Y138*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z138*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA138*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0053980627107733},{"$f":"'Input| Projects'!$Y138*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z138*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA138*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0065952059164671},{"$f":"'Input| Projects'!$Y138*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z138*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA138*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.007896818837859},null,28.801970655504892,2213.3101744318315,2812.2938342374109,{"$f":"IFERROR(I138*Q138,\"\")","v":0},{"$f":"IFERROR(J138*R138,\"\")","v":0},{"$f":"IFERROR(K138*S138,\"\")","v":0},{"$f":"IFERROR(L138*T138,\"\")","v":0},null,{"$f":"'Input| Projects'!Q138*N138*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R138*O138*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S138*P138*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T138*Q138*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U138*R138*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V138*S138*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W138*T138*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF138),\"\"))),\"\")","v":0.90216257727040727},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF138),\"\"))),\"\")","v":70.091217831494887},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF138),\"\"))),\"\")","v":90.315984108561565},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF138),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF138),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF138),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC138=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF138),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG138),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG138),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG138),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG138),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG138),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG138),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB138),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB138,'Input| Projects'!$Y138),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD138=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG138),\"\"))),\"\")","v":0},null,0.90216257727040727,70.091217831494887,90.315984108561565,{"$f":"IFERROR(SUM(AO138,AW138),\"\")","v":0},{"$f":"IFERROR(SUM(AP138,AX138),\"\")","v":0},{"$f":"IFERROR(SUM(AQ138,AY138),\"\")","v":0},{"$f":"IFERROR(SUM(AR138,AZ138),\"\")","v":0},null,{"$f":"IFERROR(BB138*(AD138/V138),\"\")","v":0},{"$f":"IFERROR(BC138*(AE138/W138),\"\")","v":0},{"$f":"IFERROR(BD138*(AF138/X138),\"\")","v":0},{"$f":"IFERROR(BE138*(AG138/Y138),\"\")","v":""},{"$f":"IFERROR(BF138*(AH138/Z138),\"\")","v":""},{"$f":"IFERROR(BG138*(AI138/AA138),\"\")","v":""},{"$f":"IFERROR(BH138*(AJ138/AB138),\"\")","v":""},null,{"$f":"IFERROR(V138+BB138,\"\")","v":29.704133232775298},{"$f":"IFERROR(W138+BC138,\"\")","v":2283.4013922633262},{"$f":"IFERROR(X138+BD138,\"\")","v":2902.6098183459726},{"$f":"IFERROR(Y138+BE138,\"\")","v":0},{"$f":"IFERROR(Z138+BF138,\"\")","v":0},{"$f":"IFERROR(AA138+BG138,\"\")","v":0},{"$f":"IFERROR(AB138+BH138,\"\")","v":0},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR138:$CO138)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR138:$CO138))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR138:$CO138)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR138:$CO138))","v":""},{"$f":"IF(SUM(BZ138:CA138,F138:L138)=0,\"\",IF(SUM(BZ138:CA138)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B139,\"\")","v":130},{"$f":"IFERROR(IF('Input| Projects'!C139=\"\",\"\",'Input| Projects'!C139),\"\")","v":"Kooragang Island TRS - Facilities Obsolescence RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D139=\"\",\"\",'Input| Projects'!D139),\"\")","v":10018708},null,{"$f":"IFERROR('Input| Projects'!I139*'Input| Escalations'!$K$19,\"\")","v":481.6789654661867},{"$f":"IFERROR('Input| Projects'!J139*'Input| Escalations'!$K$19,\"\")","v":444.84960765293471},{"$f":"IFERROR('Input| Projects'!K139*'Input| Escalations'!$K$19,\"\")","v":183.94089090649035},{"$f":"IFERROR('Input| Projects'!L139*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M139*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N139*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O139*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F139:L139)-(SUM('Input| Projects'!I139:O139)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y139*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z139*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA139*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0016793632810939},{"$f":"'Input| Projects'!$Y139*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z139*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA139*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050643955297651},{"$f":"'Input| Projects'!$Y139*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z139*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA139*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0094455014209038},{"$f":"'Input| Projects'!$Y139*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z139*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA139*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0125262556493637},{"$f":"'Input| Projects'!$Y139*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z139*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA139*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0154273724815184},{"$f":"'Input| Projects'!$Y139*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z139*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA139*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0188487432838804},{"$f":"'Input| Projects'!$Y139*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z139*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA139*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0225686829068481},null,{"$f":"IFERROR(F139*N139,\"\")","v":482.48787943406586},{"$f":"IFERROR(G139*O139,\"\")","v":447.10250201734999},{"$f":"IFERROR(H139*P139,\"\")","v":185.67830485290992},0,0,0,0,null,{"$f":"'Input| Projects'!Q139*N139*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R139*O139*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S139*P139*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T139*Q139*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U139*R139*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V139*S139*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W139*T139*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF139),\"\"))),\"\")","v":15.1129418892306},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF139),\"\"))),\"\")","v":14.158864502554},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF139),\"\"))),\"\")","v":5.9630038036005519},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF139),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF139),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF139),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC139=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF139),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG139),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG139),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG139),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG139),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG139),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG139),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB139),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB139,'Input| Projects'!$Y139),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD139=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG139),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(SUM(AL139,AT139),\"\")","v":15.1129418892306},{"$f":"IFERROR(SUM(AM139,AU139),\"\")","v":14.158864502554},{"$f":"IFERROR(SUM(AN139,AV139),\"\")","v":5.9630038036005519},0,0,0,0,null,0,0,0,"","","","",null,497.60082132329649,461.26136651990402,191.64130865651046,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR139:$CO139)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR139:$CO139))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR139:$CO139)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR139:$CO139))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B140,\"\")","v":131},{"$f":"IFERROR(IF('Input| Projects'!C140=\"\",\"\",'Input| Projects'!C140),\"\")","v":"Hexham TRS - Facilities Obsolescence RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D140=\"\",\"\",'Input| Projects'!D140),\"\")","v":10018703},null,{"$f":"IFERROR('Input| Projects'!I140*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J140*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K140*'Input| Escalations'!$K$19,\"\")","v":131.75590303813468},{"$f":"IFERROR('Input| Projects'!L140*'Input| Escalations'!$K$19,\"\")","v":368.50785830255256},{"$f":"IFERROR('Input| Projects'!M140*'Input| Escalations'!$K$19,\"\")","v":486.52057905833777},{"$f":"IFERROR('Input| Projects'!N140*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O140*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F140:L140)-(SUM('Input| Projects'!I140:O140)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y140*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z140*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA140*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009724899144867},{"$f":"'Input| Projects'!$Y140*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z140*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA140*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029327029065807},{"$f":"'Input| Projects'!$Y140*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z140*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA140*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054697247299089},{"$f":"'Input| Projects'!$Y140*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z140*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA140*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0072537356404239},{"$f":"'Input| Projects'!$Y140*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z140*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA140*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.008933721675477},{"$f":"'Input| Projects'!$Y140*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z140*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA140*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0109149776886783},{"$f":"'Input| Projects'!$Y140*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z140*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA140*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0130691296857852},null,0,0,132.47657155929383,371.18091688809807,490.86701850103685,0,0,null,{"$f":"'Input| Projects'!Q140*N140*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R140*O140*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S140*P140*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T140*Q140*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U140*R140*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V140*S140*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W140*T140*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF140),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF140),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF140),\"\"))),\"\")","v":4.2544458854351159},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF140),\"\"))),\"\")","v":12.036946866561026},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF140),\"\"))),\"\")","v":16.063405140529241},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF140),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC140=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF140),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG140),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG140),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG140),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG140),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG140),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG140),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB140),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB140,'Input| Projects'!$Y140),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD140=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG140),\"\"))),\"\")","v":0},null,0,0,4.2544458854351159,12.036946866561026,16.063405140529241,0,0,null,"","",0,0,0,"","",null,0,0,136.73101744472893,383.21786375465911,506.93042364156611,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR140:$CO140)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR140:$CO140))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR140:$CO140)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR140:$CO140))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B141,\"\")","v":132},{"$f":"IFERROR(IF('Input| Projects'!C141=\"\",\"\",'Input| Projects'!C141),\"\")","v":"Hexham TRS - Facilities Obsolescence RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D141=\"\",\"\",'Input| Projects'!D141),\"\")","v":10018703},null,{"$f":"IFERROR('Input| Projects'!I141*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J141*'Input| Escalations'!$K$19,\"\")","v":32.464022857125507},{"$f":"IFERROR('Input| Projects'!K141*'Input| Escalations'!$K$19,\"\")","v":863.9969536066086},{"$f":"IFERROR('Input| Projects'!L141*'Input| Escalations'!$K$19,\"\")","v":3765.8198666671865},{"$f":"IFERROR('Input| Projects'!M141*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N141*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O141*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F141:L141)-(SUM('Input| Projects'!I141:O141)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y141*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z141*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA141*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0010023305184494},{"$f":"'Input| Projects'!$Y141*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z141*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA141*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0030226921441778},{"$f":"'Input| Projects'!$Y141*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z141*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA141*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0056375618324009},{"$f":"'Input| Projects'!$Y141*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z141*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA141*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0074763146608041},{"$f":"'Input| Projects'!$Y141*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z141*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA141*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0092078506370832},{"$f":"'Input| Projects'!$Y141*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z141*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA141*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0112499009836324},{"$f":"'Input| Projects'!$Y141*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z141*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA141*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0134701525830729},null,0,32.562151603984148,868.86778985557191,3793.9743209462977,0,0,0,null,{"$f":"'Input| Projects'!Q141*N141*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R141*O141*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S141*P141*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T141*Q141*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U141*R141*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V141*S141*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W141*T141*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF141),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF141),\"\"))),\"\")","v":1.0311798533718382},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF141),\"\"))),\"\")","v":27.903431905192683},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF141),\"\"))),\"\")","v":123.03398487507718},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF141),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF141),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC141=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF141),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG141),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG141),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG141),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG141),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG141),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG141),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB141),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB141,'Input| Projects'!$Y141),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD141=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG141),\"\"))),\"\")","v":0},null,0,1.0311798533718382,27.903431905192683,123.03398487507718,0,0,0,null,"",0,0,0,"","","",null,0,33.593331457355987,896.77122176076455,3917.008305821375,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR141:$CO141)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR141:$CO141))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR141:$CO141)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR141:$CO141))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B142,\"\")","v":133},{"$f":"IFERROR(IF('Input| Projects'!C142=\"\",\"\",'Input| Projects'!C142),\"\")","v":"Plumpton TRS - Facilities Obsolescence RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D142=\"\",\"\",'Input| Projects'!D142),\"\")","v":10020151},null,{"$f":"IFERROR('Input| Projects'!I142*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J142*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K142*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L142*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M142*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N142*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O142*'Input| Escalations'!$K$19,\"\")","v":342.91123227437481},{"$f":"IF(ABS(SUM(F142:L142)-(SUM('Input| Projects'!I142:O142)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y142*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z142*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA142*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011991825081774},{"$f":"'Input| Projects'!$Y142*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z142*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA142*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0036163316193449},{"$f":"'Input| Projects'!$Y142*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z142*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA142*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067447467813726},{"$f":"'Input| Projects'!$Y142*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z142*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA142*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0089446201645493},{"$f":"'Input| Projects'!$Y142*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z142*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA142*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110162199181374},{"$f":"'Input| Projects'!$Y142*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z142*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA142*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0134593172910353},{"$f":"'Input| Projects'!$Y142*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z142*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA142*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0161156136252232},null,0,0,0,0,0,0,348.43745720145779,null,{"$f":"'Input| Projects'!Q142*N142*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R142*O142*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S142*P142*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T142*Q142*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U142*R142*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V142*S142*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W142*T142*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC142=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF142),\"\"))),\"\")","v":11.656143215509632},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG142),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB142),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB142,'Input| Projects'!$Y142),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD142=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG142),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,11.656143215509632,null,"","","","","","",0,null,0,0,0,0,0,0,360.09360041696743,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR142:$CO142)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR142:$CO142))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR142:$CO142)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR142:$CO142))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B143,\"\")","v":134},{"$f":"IFERROR(IF('Input| Projects'!C143=\"\",\"\",'Input| Projects'!C143),\"\")","v":"Plumpton TRS - Facilities Obsolescence RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D143=\"\",\"\",'Input| Projects'!D143),\"\")","v":10020151},null,{"$f":"IFERROR('Input| Projects'!I143*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J143*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K143*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L143*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M143*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N143*'Input| Escalations'!$K$19,\"\")","v":106.21978750017736},{"$f":"IFERROR('Input| Projects'!O143*'Input| Escalations'!$K$19,\"\")","v":739.3478052713989},{"$f":"IF(ABS(SUM(F143:L143)-(SUM('Input| Projects'!I143:O143)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y143*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z143*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA143*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001411881668401},{"$f":"'Input| Projects'!$Y143*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z143*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA143*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004257760837399},{"$f":"'Input| Projects'!$Y143*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z143*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA143*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0079410634108559},{"$f":"'Input| Projects'!$Y143*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z143*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA143*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0105311286272265},{"$f":"'Input| Projects'!$Y143*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z143*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA143*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0129701683033476},{"$f":"'Input| Projects'!$Y143*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z143*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA143*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0158465981806943},{"$f":"'Input| Projects'!$Y143*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z143*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA143*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0189740421473181},null,0,0,0,0,0,107.90300979153142,753.3762216901456,null,{"$f":"'Input| Projects'!Q143*N143*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R143*O143*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S143*P143*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T143*Q143*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U143*R143*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V143*S143*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W143*T143*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF143),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF143),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF143),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF143),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF143),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF143),\"\"))),\"\")","v":3.5687155818051375},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC143=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF143),\"\"))),\"\")","v":25.202402766079913},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG143),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG143),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG143),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG143),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG143),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG143),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB143),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB143,'Input| Projects'!$Y143),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD143=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG143),\"\"))),\"\")","v":0},null,0,0,0,0,0,3.5687155818051375,25.202402766079913,null,"","","","","",0,0,null,0,0,0,0,0,111.47172537333655,778.5786244562255,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR143:$CO143)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR143:$CO143))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR143:$CO143)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR143:$CO143))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B144,\"\")","v":135},{"$f":"IFERROR(IF('Input| Projects'!C144=\"\",\"\",'Input| Projects'!C144),\"\")","v":"SOCI 1 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D144=\"\",\"\",'Input| Projects'!D144),\"\")","v":10022605},null,{"$f":"IFERROR('Input| Projects'!I144*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J144*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K144*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L144*'Input| Escalations'!$K$19,\"\")","v":140.25706672001232},{"$f":"IFERROR('Input| Projects'!M144*'Input| Escalations'!$K$19,\"\")","v":516.92746966393804},{"$f":"IFERROR('Input| Projects'!N144*'Input| Escalations'!$K$19,\"\")","v":17.472307609087977},{"$f":"IFERROR('Input| Projects'!O144*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F144:L144)-(SUM('Input| Projects'!I144:O144)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y144*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z144*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA144*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015949046123103},{"$f":"'Input| Projects'!$Y144*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z144*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA144*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0048096965557831},{"$f":"'Input| Projects'!$Y144*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z144*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA144*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0089704675286042},{"$f":"'Input| Projects'!$Y144*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z144*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA144*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0118962842257302},{"$f":"'Input| Projects'!$Y144*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z144*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA144*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0146514978644616},{"$f":"'Input| Projects'!$Y144*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z144*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA144*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0179008008202559},{"$f":"'Input| Projects'!$Y144*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z144*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA144*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0214336569503022},null,0,0,0,141.92560465038079,524.50123138180084,17.785075907468503,0,null,{"$f":"'Input| Projects'!Q144*N144*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R144*O144*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S144*P144*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T144*Q144*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U144*R144*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V144*S144*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W144*T144*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF144),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF144),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF144),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF144),\"\"))),\"\")","v":4.6024751932390044},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF144),\"\"))),\"\")","v":17.164069816954996},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF144),\"\"))),\"\")","v":0.58821229951966836},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC144=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF144),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG144),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG144),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG144),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG144),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG144),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG144),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB144),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB144,'Input| Projects'!$Y144),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD144=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG144),\"\"))),\"\")","v":0},null,0,0,0,4.6024751932390044,17.164069816954996,0.58821229951966836,0,null,"","","",0,0,0,"",null,0,0,0,146.52807984361979,541.66530119875586,18.373288206988171,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR144:$CO144)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR144:$CO144))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR144:$CO144)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR144:$CO144))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B145,\"\")","v":136},{"$f":"IFERROR(IF('Input| Projects'!C145=\"\",\"\",'Input| Projects'!C145),\"\")","v":"SOCI 1 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D145=\"\",\"\",'Input| Projects'!D145),\"\")","v":10022605},null,{"$f":"IFERROR('Input| Projects'!I145*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J145*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K145*'Input| Escalations'!$K$19,\"\")","v":41.685862194797757},{"$f":"IFERROR('Input| Projects'!L145*'Input| Escalations'!$K$19,\"\")","v":135.95638966680937},{"$f":"IFERROR('Input| Projects'!M145*'Input| Escalations'!$K$19,\"\")","v":1741.7026675413497},{"$f":"IFERROR('Input| Projects'!N145*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O145*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F145:L145)-(SUM('Input| Projects'!I145:O145)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y145*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z145*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA145*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.00087354119734},{"$f":"'Input| Projects'!$Y145*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z145*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA145*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002634306814183},{"$f":"'Input| Projects'!$Y145*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z145*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA145*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0049131922280199},{"$f":"'Input| Projects'!$Y145*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z145*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA145*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.006515683938858},{"$f":"'Input| Projects'!$Y145*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z145*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA145*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0080247350772948},{"$f":"'Input| Projects'!$Y145*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z145*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA145*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009804402633973},{"$f":"'Input| Projects'!$Y145*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z145*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA145*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0117393743871739},null,0,0,41.890672848951546,136.84223853134654,1755.6793700317867,0,0,null,{"$f":"'Input| Projects'!Q145*N145*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R145*O145*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S145*P145*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T145*Q145*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U145*R145*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V145*S145*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W145*T145*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF145),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF145),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF145),\"\"))),\"\")","v":1.3453065598135747},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF145),\"\"))),\"\")","v":4.4376277964733504},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF145),\"\"))),\"\")","v":57.453827523003909},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF145),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC145=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF145),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG145),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG145),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG145),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG145),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG145),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG145),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB145),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB145,'Input| Projects'!$Y145),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD145=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG145),\"\"))),\"\")","v":0},null,0,0,1.3453065598135747,4.4376277964733504,57.453827523003909,0,0,null,"","",0,0,0,"","",null,0,0,43.235979408765118,141.27986632781989,1813.1331975547905,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR145:$CO145)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR145:$CO145))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR145:$CO145)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR145:$CO145))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B146,\"\")","v":137},{"$f":"IFERROR(IF('Input| Projects'!C146=\"\",\"\",'Input| Projects'!C146),\"\")","v":"SOCI 2 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D146=\"\",\"\",'Input| Projects'!D146),\"\")","v":10022604},null,{"$f":"IFERROR('Input| Projects'!I146*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J146*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K146*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L146*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M146*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N146*'Input| Escalations'!$K$19,\"\")","v":140.25706672001232},{"$f":"IFERROR('Input| Projects'!O146*'Input| Escalations'!$K$19,\"\")","v":516.92746966393804},{"$f":"IF(ABS(SUM(F146:L146)-(SUM('Input| Projects'!I146:O146)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y146*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z146*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA146*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015277409864525},{"$f":"'Input| Projects'!$Y146*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z146*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA146*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0046071536215735},{"$f":"'Input| Projects'!$Y146*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z146*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA146*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0085927088086091},{"$f":"'Input| Projects'!$Y146*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z146*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA146*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0113953153422826},{"$f":"'Input| Projects'!$Y146*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z146*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA146*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0140345031468909},{"$f":"'Input| Projects'!$Y146*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z146*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA146*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0171469734881595},{"$f":"'Input| Projects'!$Y146*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z146*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA146*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0205310561896908},null,0,0,0,0,0,142.66205092458739,527.54053658960299,null,{"$f":"'Input| Projects'!Q146*N146*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R146*O146*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S146*P146*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T146*Q146*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U146*R146*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V146*S146*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W146*T146*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF146),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF146),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF146),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF146),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF146),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF146),\"\"))),\"\")","v":4.7183140215502171},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC146=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF146),\"\"))),\"\")","v":17.647609117179279},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG146),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG146),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG146),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG146),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG146),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG146),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB146),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB146,'Input| Projects'!$Y146),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD146=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG146),\"\"))),\"\")","v":0},null,0,0,0,0,0,4.7183140215502171,17.647609117179279,null,"","","","","",0,0,null,0,0,0,0,0,147.3803649461376,545.18814570678228,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR146:$CO146)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR146:$CO146))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR146:$CO146)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR146:$CO146))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B147,\"\")","v":138},{"$f":"IFERROR(IF('Input| Projects'!C147=\"\",\"\",'Input| Projects'!C147),\"\")","v":"SOCI 2 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D147=\"\",\"\",'Input| Projects'!D147),\"\")","v":10022604},null,{"$f":"IFERROR('Input| Projects'!I147*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J147*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K147*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L147*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M147*'Input| Escalations'!$K$19,\"\")","v":41.685862194797757},{"$f":"IFERROR('Input| Projects'!N147*'Input| Escalations'!$K$19,\"\")","v":135.95638966680937},{"$f":"IFERROR('Input| Projects'!O147*'Input| Escalations'!$K$19,\"\")","v":1657.4360898454765},{"$f":"IF(ABS(SUM(F147:L147)-(SUM('Input| Projects'!I147:O147)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y147*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z147*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA147*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009125974185145},{"$f":"'Input| Projects'!$Y147*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z147*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA147*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027520872576123},{"$f":"'Input| Projects'!$Y147*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z147*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA147*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0051328621450375},{"$f":"'Input| Projects'!$Y147*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z147*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA147*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0068070016165989},{"$f":"'Input| Projects'!$Y147*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z147*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA147*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083835227669893},{"$f":"'Input| Projects'!$Y147*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z147*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA147*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0102427596558554},{"$f":"'Input| Projects'!$Y147*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z147*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA147*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0122642444264043},null,0,0,0,0,42.035336569569424,137.34895828984432,1677.7632911724852,null,{"$f":"'Input| Projects'!Q147*N147*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R147*O147*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S147*P147*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T147*Q147*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U147*R147*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V147*S147*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W147*T147*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF147),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF147),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF147),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF147),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF147),\"\"))),\"\")","v":1.3755877174177511},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF147),\"\"))),\"\")","v":4.5425921718092859},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC147=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF147),\"\"))),\"\")","v":56.125565146471445},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG147),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG147),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG147),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG147),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG147),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG147),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB147),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB147,'Input| Projects'!$Y147),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD147=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG147),\"\"))),\"\")","v":0},null,0,0,0,0,1.3755877174177511,4.5425921718092859,56.125565146471445,null,"","","","",0,0,0,null,0,0,0,0,43.410924286987175,141.89155046165359,1733.8888563189566,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR147:$CO147)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR147:$CO147))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR147:$CO147)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR147:$CO147))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B148,\"\")","v":139},{"$f":"IFERROR(IF('Input| Projects'!C148=\"\",\"\",'Input| Projects'!C148),\"\")","v":"Bathurst TRS - Facilities Obsolescence RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D148=\"\",\"\",'Input| Projects'!D148),\"\")","v":10020181},null,{"$f":"IFERROR('Input| Projects'!I148*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J148*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K148*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L148*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M148*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N148*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O148*'Input| Escalations'!$K$19,\"\")","v":106.21978750017736},{"$f":"IF(ABS(SUM(F148:L148)-(SUM('Input| Projects'!I148:O148)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y148*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z148*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA148*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029452798108009},{"$f":"'Input| Projects'!$Y148*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z148*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA148*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0088819745409776},{"$f":"'Input| Projects'!$Y148*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z148*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA148*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0165655906325164},{"$f":"'Input| Projects'!$Y148*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z148*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA148*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0219686403081125},{"$f":"'Input| Projects'!$Y148*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z148*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA148*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0270566405822135},{"$f":"'Input| Projects'!$Y148*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z148*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA148*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0330570661380809},{"$f":"'Input| Projects'!$Y148*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z148*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA148*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.039581123911804},null,0,0,0,0,0,0,110.42408607110737,null,{"$f":"'Input| Projects'!Q148*N148*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R148*O148*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S148*P148*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T148*Q148*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U148*R148*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V148*S148*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W148*T148*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC148=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF148),\"\"))),\"\")","v":3.6939741554318886},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG148),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB148),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB148,'Input| Projects'!$Y148),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD148=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG148),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,3.6939741554318886,null,"","","","","","",0,null,0,0,0,0,0,0,114.11806022653926,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR148:$CO148)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR148:$CO148))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR148:$CO148)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR148:$CO148))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B149,\"\")","v":140},{"$f":"IFERROR(IF('Input| Projects'!C149=\"\",\"\",'Input| Projects'!C149),\"\")","v":"Catalytic Heaters Project Package Phase 3 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D149=\"\",\"\",'Input| Projects'!D149),\"\")","v":10065204},null,{"$f":"IFERROR('Input| Projects'!I149*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J149*'Input| Escalations'!$K$19,\"\")","v":87.015574838357594},{"$f":"IFERROR('Input| Projects'!K149*'Input| Escalations'!$K$19,\"\")","v":353.97241008395173},{"$f":"IFERROR('Input| Projects'!L149*'Input| Escalations'!$K$19,\"\")","v":51.894227676042277},{"$f":"IFERROR('Input| Projects'!M149*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N149*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O149*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F149:L149)-(SUM('Input| Projects'!I149:O149)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y149*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z149*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA149*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022503049640412},{"$f":"'Input| Projects'!$Y149*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z149*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA149*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067861638567421},{"$f":"'Input| Projects'!$Y149*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z149*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA149*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0126567366183417},{"$f":"'Input| Projects'!$Y149*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z149*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA149*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0167848705434677},{"$f":"'Input| Projects'!$Y149*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z149*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA149*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0206722948322786},{"$f":"'Input| Projects'!$Y149*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z149*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA149*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0252568464817386},{"$f":"'Input| Projects'!$Y149*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z149*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA149*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0302414729135168},null,0,87.606076787299301,358.45254564854395,52.765265569537881,0,0,0,null,{"$f":"'Input| Projects'!Q149*N149*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R149*O149*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S149*P149*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T149*Q149*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U149*R149*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V149*S149*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W149*T149*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF149),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF149),\"\"))),\"\")","v":2.7743136422519452},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF149),\"\"))),\"\")","v":11.511597409324745},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF149),\"\"))),\"\")","v":1.7111135545041674},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF149),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF149),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC149=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF149),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG149),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG149),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG149),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG149),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG149),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG149),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB149),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB149,'Input| Projects'!$Y149),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD149=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG149),\"\"))),\"\")","v":0},null,0,2.7743136422519452,11.511597409324745,1.7111135545041674,0,0,0,null,"",0,0,0,"","","",null,0,90.380390429551241,369.96414305786868,54.476379124042047,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR149:$CO149)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR149:$CO149))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR149:$CO149)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR149:$CO149))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B150,\"\")","v":141},{"$f":"IFERROR(IF('Input| Projects'!C150=\"\",\"\",'Input| Projects'!C150),\"\")","v":"Catalytic Heaters Project Package Phase 3 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D150=\"\",\"\",'Input| Projects'!D150),\"\")","v":10065204},null,{"$f":"IFERROR('Input| Projects'!I150*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J150*'Input| Escalations'!$K$19,\"\")","v":157.81664667362392},{"$f":"IFERROR('Input| Projects'!K150*'Input| Escalations'!$K$19,\"\")","v":245.90078352912852},{"$f":"IFERROR('Input| Projects'!L150*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M150*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N150*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O150*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F150:L150)-(SUM('Input| Projects'!I150:O150)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y150*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z150*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA150*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0034531444234571},{"$f":"'Input| Projects'!$Y150*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z150*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA150*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.010413523612592},{"$f":"'Input| Projects'!$Y150*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z150*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA150*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0194220517535117},{"$f":"'Input| Projects'!$Y150*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z150*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA150*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0257567676567434},{"$f":"'Input| Projects'!$Y150*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z150*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA150*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0317221091189126},{"$f":"'Input| Projects'!$Y150*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z150*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA150*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0387572084567169},{"$f":"'Input| Projects'!$Y150*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z150*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA150*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0464062316962164},null,0,159.46007405021979,250.67668127306035,0,0,0,0,null,{"$f":"'Input| Projects'!Q150*N150*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R150*O150*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S150*P150*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T150*Q150*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U150*R150*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V150*S150*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W150*T150*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF150),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF150),\"\"))),\"\")","v":5.0497896385215828},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF150),\"\"))),\"\")","v":8.0504074242241561},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF150),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF150),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF150),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC150=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF150),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG150),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG150),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG150),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG150),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG150),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG150),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB150),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB150,'Input| Projects'!$Y150),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD150=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG150),\"\"))),\"\")","v":0},null,0,5.0497896385215828,8.0504074242241561,0,0,0,0,null,"",0,0,"","","","",null,0,164.50986368874138,258.7270886972845,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR150:$CO150)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR150:$CO150))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR150:$CO150)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR150:$CO150))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B151,\"\")","v":142},{"$f":"IFERROR(IF('Input| Projects'!C151=\"\",\"\",'Input| Projects'!C151),\"\")","v":"ALBVs Panel Upgrade Project Phase 2 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D151=\"\",\"\",'Input| Projects'!D151),\"\")","v":10068311},null,{"$f":"IFERROR('Input| Projects'!I151*'Input| Escalations'!$K$19,\"\")","v":55.145294842516606},{"$f":"IFERROR('Input| Projects'!J151*'Input| Escalations'!$K$19,\"\")","v":50.191469563503908},{"$f":"IFERROR('Input| Projects'!K151*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L151*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M151*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N151*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O151*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F151:L151)-(SUM('Input| Projects'!I151:O151)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y151*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z151*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA151*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039148973210055},{"$f":"'Input| Projects'!$Y151*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z151*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA151*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0118060152411315},{"$f":"'Input| Projects'!$Y151*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z151*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA151*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0220191596568464},{"$f":"'Input| Projects'!$Y151*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z151*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA151*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.029200950881803},{"$f":"'Input| Projects'!$Y151*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z151*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA151*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0359639750838858},{"$f":"'Input| Projects'!$Y151*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z151*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA151*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0439398046968864},{"$f":"'Input| Projects'!$Y151*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z151*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA151*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0526116518357458},null,55.361183009561628,50.784030818145418,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q151*N151*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R151*O151*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S151*P151*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T151*Q151*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U151*R151*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V151*S151*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W151*T151*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF151),\"\"))),\"\")","v":1.7340753569269713},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF151),\"\"))),\"\")","v":1.6082312400473766},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF151),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF151),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF151),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF151),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC151=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF151),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG151),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG151),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG151),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG151),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG151),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG151),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB151),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB151,'Input| Projects'!$Y151),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD151=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG151),\"\"))),\"\")","v":0},null,1.7340753569269713,1.6082312400473766,0,0,0,0,0,null,0,0,"","","","","",null,57.095258366488601,52.392262058192792,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR151:$CO151)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR151:$CO151))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR151:$CO151)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR151:$CO151))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B152,\"\")","v":143},{"$f":"IFERROR(IF('Input| Projects'!C152=\"\",\"\",'Input| Projects'!C152),\"\")","v":"ALBVs Panel Upgrade Project Phase 2 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D152=\"\",\"\",'Input| Projects'!D152),\"\")","v":10068311},null,{"$f":"IFERROR('Input| Projects'!I152*'Input| Escalations'!$K$19,\"\")","v":1044.6975321049315},{"$f":"IFERROR('Input| Projects'!J152*'Input| Escalations'!$K$19,\"\")","v":452.94431511381902},{"$f":"IFERROR('Input| Projects'!K152*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L152*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M152*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N152*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O152*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F152:L152)-(SUM('Input| Projects'!I152:O152)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y152*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z152*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA152*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013959057725881},{"$f":"'Input| Projects'!$Y152*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z152*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA152*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004209582902196},{"$f":"'Input| Projects'!$Y152*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z152*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA152*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0078512077207264},{"$f":"'Input| Projects'!$Y152*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z152*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA152*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0104119655149728},{"$f":"'Input| Projects'!$Y152*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z152*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA152*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0128234066715993},{"$f":"'Input| Projects'!$Y152*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z152*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA152*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0156672888184515},{"$f":"'Input| Projects'!$Y152*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z152*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA152*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0187593447493144},null,1046.1558314206052,454.85102175836903,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q152*N152*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R152*O152*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S152*P152*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T152*Q152*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U152*R152*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V152*S152*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W152*T152*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF152),\"\"))),\"\")","v":32.768682823461276},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF152),\"\"))),\"\")","v":14.404245015106346},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF152),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF152),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF152),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF152),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC152=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF152),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG152),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG152),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG152),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG152),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG152),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG152),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB152),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB152,'Input| Projects'!$Y152),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD152=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG152),\"\"))),\"\")","v":0},null,32.768682823461276,14.404245015106346,0,0,0,0,0,null,0,0,"","","","","",null,1078.9245142440664,469.2552667734754,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR152:$CO152)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR152:$CO152))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR152:$CO152)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR152:$CO152))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B153,\"\")","v":144},{"$f":"IFERROR(IF('Input| Projects'!C153=\"\",\"\",'Input| Projects'!C153),\"\")","v":"ALBV Panel Obsolescence - Phase 1  RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D153=\"\",\"\",'Input| Projects'!D153),\"\")","v":10068313},null,{"$f":"IFERROR('Input| Projects'!I153*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J153*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K153*'Input| Escalations'!$K$19,\"\")","v":102.25907549300541},{"$f":"IFERROR('Input| Projects'!L153*'Input| Escalations'!$K$19,\"\")","v":436.8073429122648},{"$f":"IFERROR('Input| Projects'!M153*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N153*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O153*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F153:L153)-(SUM('Input| Projects'!I153:O153)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y153*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z153*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA153*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035392875402815},{"$f":"'Input| Projects'!$Y153*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z153*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA153*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.010673302316031},{"$f":"'Input| Projects'!$Y153*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z153*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA153*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0199065597462293},{"$f":"'Input| Projects'!$Y153*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z153*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA153*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0263993032629009},{"$f":"'Input| Projects'!$Y153*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z153*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA153*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0325134578192985},{"$f":"'Input| Projects'!$Y153*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z153*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA153*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0397240567336661},{"$f":"'Input| Projects'!$Y153*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z153*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA153*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.047563894668907},null,0,0,104.2947018889011,448.33875242526761,0,0,0,null,{"$f":"'Input| Projects'!Q153*N153*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R153*O153*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S153*P153*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T153*Q153*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U153*R153*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V153*S153*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W153*T153*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF153),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF153),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF153),\"\"))),\"\")","v":3.3493934821925775},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF153),\"\"))),\"\")","v":14.53908187524133},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF153),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF153),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC153=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF153),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG153),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG153),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG153),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG153),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG153),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG153),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB153),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB153,'Input| Projects'!$Y153),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD153=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG153),\"\"))),\"\")","v":0},null,0,0,3.3493934821925775,14.53908187524133,0,0,0,null,"","",0,0,"","","",null,0,0,107.64409537109368,462.87783430050894,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR153:$CO153)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR153:$CO153))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR153:$CO153)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR153:$CO153))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B154,\"\")","v":145},{"$f":"IFERROR(IF('Input| Projects'!C154=\"\",\"\",'Input| Projects'!C154),\"\")","v":"ALBV Panel Obsolescence - Phase 1  RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D154=\"\",\"\",'Input| Projects'!D154),\"\")","v":10068313},null,{"$f":"IFERROR('Input| Projects'!I154*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J154*'Input| Escalations'!$K$19,\"\")","v":34.260957070382986},{"$f":"IFERROR('Input| Projects'!K154*'Input| Escalations'!$K$19,\"\")","v":995.74659480829087},{"$f":"IFERROR('Input| Projects'!L154*'Input| Escalations'!$K$19,\"\")","v":30.732987415976673},{"$f":"IFERROR('Input| Projects'!M154*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N154*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O154*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F154:L154)-(SUM('Input| Projects'!I154:O154)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y154*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z154*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA154*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0004721829066485},{"$f":"'Input| Projects'!$Y154*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z154*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA154*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014239450323723},{"$f":"'Input| Projects'!$Y154*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z154*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA154*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0026557710090989},{"$f":"'Input| Projects'!$Y154*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z154*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA154*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035219799483084},{"$f":"'Input| Projects'!$Y154*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z154*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA154*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0043376806330591},{"$f":"'Input| Projects'!$Y154*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z154*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA154*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0052996599905744},{"$f":"'Input| Projects'!$Y154*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z154*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA154*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0063455872914175},null,0,34.309742790007675,998.39106974719164,30.841228381407358,0,0,0,null,{"$f":"'Input| Projects'!Q154*N154*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R154*O154*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S154*P154*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T154*Q154*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U154*R154*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V154*S154*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W154*T154*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF154),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF154),\"\"))),\"\")","v":1.0865226588741983},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF154),\"\"))),\"\")","v":32.063033702830722},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF154),\"\"))),\"\")","v":1.0001436238662891},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF154),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF154),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC154=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF154),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG154),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG154),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG154),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG154),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG154),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG154),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB154),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB154,'Input| Projects'!$Y154),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD154=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG154),\"\"))),\"\")","v":0},null,0,1.0865226588741983,32.063033702830722,1.0001436238662891,0,0,0,null,"",0,0,0,"","","",null,0,35.396265448881877,1030.4541034500223,31.841372005273648,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR154:$CO154)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR154:$CO154))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR154:$CO154)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR154:$CO154))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B155,\"\")","v":146},{"$f":"IFERROR(IF('Input| Projects'!C155=\"\",\"\",'Input| Projects'!C155),\"\")","v":"ALBV Panel Obsolescence - Phase 2  RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D155=\"\",\"\",'Input| Projects'!D155),\"\")","v":10068323},null,{"$f":"IFERROR('Input| Projects'!I155*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J155*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K155*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L155*'Input| Escalations'!$K$19,\"\")","v":102.25907549300541},{"$f":"IFERROR('Input| Projects'!M155*'Input| Escalations'!$K$19,\"\")","v":475.07746616847515},{"$f":"IFERROR('Input| Projects'!N155*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O155*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F155:L155)-(SUM('Input| Projects'!I155:O155)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y155*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z155*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA155*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035671334262413},{"$f":"'Input| Projects'!$Y155*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z155*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA155*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0107572761541896},{"$f":"'Input| Projects'!$Y155*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z155*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA155*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0200631776491922},{"$f":"'Input| Projects'!$Y155*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z155*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA155*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0266070038183672},{"$f":"'Input| Projects'!$Y155*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z155*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA155*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0327692624207288},{"$f":"'Input| Projects'!$Y155*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z155*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA155*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0400365918247174},{"$f":"'Input| Projects'!$Y155*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z155*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA155*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0479381108838006},null,0,0,0,104.9798831051105,490.64540432752483,0,0,null,{"$f":"'Input| Projects'!Q155*N155*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R155*O155*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S155*P155*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T155*Q155*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U155*R155*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V155*S155*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W155*T155*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF155),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF155),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF155),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF155),\"\"))),\"\")","v":3.404370261240985},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF155),\"\"))),\"\")","v":16.056152915140625},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF155),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC155=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF155),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG155),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG155),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG155),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG155),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG155),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG155),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB155),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB155,'Input| Projects'!$Y155),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD155=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG155),\"\"))),\"\")","v":0},null,0,0,0,3.404370261240985,16.056152915140625,0,0,null,"","","",0,0,"","",null,0,0,0,108.38425336635149,506.70155724266544,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR155:$CO155)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR155:$CO155))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR155:$CO155)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR155:$CO155))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B156,\"\")","v":147},{"$f":"IFERROR(IF('Input| Projects'!C156=\"\",\"\",'Input| Projects'!C156),\"\")","v":"ALBV Panel Obsolescence - Phase 2  RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D156=\"\",\"\",'Input| Projects'!D156),\"\")","v":10068323},null,{"$f":"IFERROR('Input| Projects'!I156*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J156*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K156*'Input| Escalations'!$K$19,\"\")","v":34.260957070382986},{"$f":"IFERROR('Input| Projects'!L156*'Input| Escalations'!$K$19,\"\")","v":1294.123801182722},{"$f":"IFERROR('Input| Projects'!M156*'Input| Escalations'!$K$19,\"\")","v":37.186653342485073},{"$f":"IFERROR('Input| Projects'!N156*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O156*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F156:L156)-(SUM('Input| Projects'!I156:O156)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y156*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z156*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA156*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0003879955774735},{"$f":"'Input| Projects'!$Y156*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z156*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA156*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011700643275028},{"$f":"'Input| Projects'!$Y156*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z156*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA156*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0021822632539306},{"$f":"'Input| Projects'!$Y156*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z156*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA156*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0028940324282256},{"$f":"'Input| Projects'!$Y156*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z156*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA156*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035642986614359},{"$f":"'Input| Projects'!$Y156*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z156*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA156*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004354762973213},{"$f":"'Input| Projects'!$Y156*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z156*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA156*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.005214207822597},null,0,0,34.335723498042178,1297.8690374294833,37.319197681216977,0,0,null,{"$f":"'Input| Projects'!Q156*N156*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R156*O156*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S156*P156*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T156*Q156*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U156*R156*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V156*S156*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W156*T156*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF156),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF156),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF156),\"\"))),\"\")","v":1.1026815975102524},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF156),\"\"))),\"\")","v":42.08831847894583},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF156),\"\"))),\"\")","v":1.2212541671744472},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF156),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC156=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF156),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG156),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG156),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG156),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG156),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG156),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG156),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB156),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB156,'Input| Projects'!$Y156),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD156=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG156),\"\"))),\"\")","v":0},null,0,0,1.1026815975102524,42.08831847894583,1.2212541671744472,0,0,null,"","",0,0,0,"","",null,0,0,35.438405095552433,1339.9573559084292,38.540451848391427,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR156:$CO156)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR156:$CO156))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR156:$CO156)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR156:$CO156))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B157,\"\")","v":148},{"$f":"IFERROR(IF('Input| Projects'!C157=\"\",\"\",'Input| Projects'!C157),\"\")","v":"Catalytic Heaters Project Package Phase 4 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D157=\"\",\"\",'Input| Projects'!D157),\"\")","v":10065205},null,{"$f":"IFERROR('Input| Projects'!I157*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J157*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K157*'Input| Escalations'!$K$19,\"\")","v":87.015574838357594},{"$f":"IFERROR('Input| Projects'!L157*'Input| Escalations'!$K$19,\"\")","v":428.19434978621962},{"$f":"IFERROR('Input| Projects'!M157*'Input| Escalations'!$K$19,\"\")","v":51.894227676042277},{"$f":"IFERROR('Input| Projects'!N157*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O157*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F157:L157)-(SUM('Input| Projects'!I157:O157)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y157*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z157*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA157*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019719345649796},{"$f":"'Input| Projects'!$Y157*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z157*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA157*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0059466922424121},{"$f":"'Input| Projects'!$Y157*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z157*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA157*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110910551309142},{"$f":"'Input| Projects'!$Y157*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z157*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA157*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0147085248098693},{"$f":"'Input| Projects'!$Y157*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z157*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA157*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0181150614554986},{"$f":"'Input| Projects'!$Y157*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z157*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA157*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0221324884296048},{"$f":"'Input| Projects'!$Y157*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z157*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA157*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0265004995709404},null,0,0,87.98066937613801,434.4924570034961,52.834294799579418,0,0,null,{"$f":"'Input| Projects'!Q157*N157*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R157*O157*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S157*P157*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T157*Q157*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U157*R157*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V157*S157*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W157*T157*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF157),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF157),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF157),\"\"))),\"\")","v":2.8254731566449438},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF157),\"\"))),\"\")","v":14.090063311227121},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF157),\"\"))),\"\")","v":1.728978828668255},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF157),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC157=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF157),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG157),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG157),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG157),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG157),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG157),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG157),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB157),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB157,'Input| Projects'!$Y157),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD157=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG157),\"\"))),\"\")","v":0},null,0,0,2.8254731566449438,14.090063311227121,1.728978828668255,0,0,null,"","",0,0,0,"","",null,0,0,90.806142532782957,448.58252031472324,54.563273628247671,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR157:$CO157)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR157:$CO157))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR157:$CO157)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR157:$CO157))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B158,\"\")","v":149},{"$f":"IFERROR(IF('Input| Projects'!C158=\"\",\"\",'Input| Projects'!C158),\"\")","v":"Catalytic Heaters Project Package Phase 4 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D158=\"\",\"\",'Input| Projects'!D158),\"\")","v":10065205},null,{"$f":"IFERROR('Input| Projects'!I158*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J158*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K158*'Input| Escalations'!$K$19,\"\")","v":166.52587036750151},{"$f":"IFERROR('Input| Projects'!L158*'Input| Escalations'!$K$19,\"\")","v":270.66014743408687},{"$f":"IFERROR('Input| Projects'!M158*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N158*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O158*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F158:L158)-(SUM('Input| Projects'!I158:O158)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y158*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z158*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA158*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.00346845479427},{"$f":"'Input| Projects'!$Y158*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z158*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA158*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.010459694547956},{"$f":"'Input| Projects'!$Y158*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z158*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA158*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0195081642289341},{"$f":"'Input| Projects'!$Y158*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z158*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA158*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0258709666636221},{"$f":"'Input| Projects'!$Y158*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z158*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA158*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0318627569442047},{"$f":"'Input| Projects'!$Y158*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z158*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA158*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0389290481368403},{"$f":"'Input| Projects'!$Y158*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z158*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA158*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0466119852147988},null,0,0,169.77448439499693,277.66238708552515,0,0,0,null,{"$f":"'Input| Projects'!Q158*N158*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R158*O158*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S158*P158*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T158*Q158*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U158*R158*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V158*S158*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W158*T158*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF158),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF158),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF158),\"\"))),\"\")","v":5.4522573167805586},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF158),\"\"))),\"\")","v":9.0042543895072065},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF158),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF158),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC158=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF158),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG158),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG158),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG158),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG158),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG158),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG158),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB158),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB158,'Input| Projects'!$Y158),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD158=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG158),\"\"))),\"\")","v":0},null,0,0,5.4522573167805586,9.0042543895072065,0,0,0,null,"","",0,0,"","","",null,0,0,175.22674171177749,286.66664147503235,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR158:$CO158)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR158:$CO158))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR158:$CO158)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR158:$CO158))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B159,\"\")","v":150},{"$f":"IFERROR(IF('Input| Projects'!C159=\"\",\"\",'Input| Projects'!C159),\"\")","v":"Edmondson Park Soldiers Pde steel main RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D159=\"\",\"\",'Input| Projects'!D159),\"\")","v":10057750},null,{"$f":"IFERROR('Input| Projects'!I159*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J159*'Input| Escalations'!$K$19,\"\")","v":208.98926025993833},{"$f":"IFERROR('Input| Projects'!K159*'Input| Escalations'!$K$19,\"\")","v":1716.2408508754866},{"$f":"IFERROR('Input| Projects'!L159*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M159*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N159*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O159*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F159:L159)-(SUM('Input| Projects'!I159:O159)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y159*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z159*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA159*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007025800858771},{"$f":"'Input| Projects'!$Y159*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z159*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA159*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002118745530687},{"$f":"'Input| Projects'!$Y159*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z159*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA159*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039516293312829},{"$f":"'Input| Projects'!$Y159*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z159*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA159*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0052404967221358},{"$f":"'Input| Projects'!$Y159*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z159*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA159*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0064542108339192},{"$f":"'Input| Projects'!$Y159*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z159*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA159*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0078855789120487},{"$f":"'Input| Projects'!$Y159*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z159*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA159*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009441856537733},null,0,209.43205532107567,1723.0227985613521,0,0,0,0,null,{"$f":"'Input| Projects'!Q159*N159*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R159*O159*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S159*P159*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T159*Q159*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U159*R159*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V159*S159*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W159*T159*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF159),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF159),\"\"))),\"\")","v":6.6323048526966941},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF159),\"\"))),\"\")","v":55.334367198423891},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF159),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF159),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF159),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC159=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF159),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG159),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG159),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG159),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG159),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG159),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG159),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB159),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB159,'Input| Projects'!$Y159),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD159=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG159),\"\"))),\"\")","v":0},null,0,6.6323048526966941,55.334367198423891,0,0,0,0,null,"",0,0,"","","","",null,0,216.06436017377237,1778.3571657597761,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR159:$CO159)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR159:$CO159))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR159:$CO159)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR159:$CO159))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B160,\"\")","v":151},{"$f":"IFERROR(IF('Input| Projects'!C160=\"\",\"\",'Input| Projects'!C160),\"\")","v":"Edmondson Park Soldiers Pde steel main RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D160=\"\",\"\",'Input| Projects'!D160),\"\")","v":10057750},null,{"$f":"IFERROR('Input| Projects'!I160*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J160*'Input| Escalations'!$K$19,\"\")","v":161.22225941153724},{"$f":"IFERROR('Input| Projects'!K160*'Input| Escalations'!$K$19,\"\")","v":61.674879109834542},{"$f":"IFERROR('Input| Projects'!L160*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M160*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N160*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O160*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F160:L160)-(SUM('Input| Projects'!I160:O160)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y160*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z160*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA160*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0038441651266243},{"$f":"'Input| Projects'!$Y160*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z160*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA160*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0115927107029969},{"$f":"'Input| Projects'!$Y160*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z160*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA160*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0216213296875651},{"$f":"'Input| Projects'!$Y160*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z160*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA160*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0286733642902466},{"$f":"'Input| Projects'!$Y160*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z160*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA160*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0353141979204594},{"$f":"'Input| Projects'!$Y160*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z160*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA160*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0431459246658039},{"$f":"'Input| Projects'!$Y160*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z160*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA160*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0516610936782209},null,0,163.09126242377872,63.008372004508999,0,0,0,0,null,{"$f":"'Input| Projects'!Q160*N160*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R160*O160*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S160*P160*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T160*Q160*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U160*R160*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V160*S160*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W160*T160*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF160),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF160),\"\"))),\"\")","v":5.1647822944170203},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF160),\"\"))),\"\")","v":2.0234952178134207},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF160),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF160),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF160),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC160=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF160),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG160),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG160),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG160),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG160),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG160),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG160),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB160),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB160,'Input| Projects'!$Y160),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD160=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG160),\"\"))),\"\")","v":0},null,0,5.1647822944170203,2.0234952178134207,0,0,0,0,null,"",0,0,"","","","",null,0,168.25604471819574,65.031867222322418,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR160:$CO160)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR160:$CO160))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR160:$CO160)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR160:$CO160))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B161,\"\")","v":152},{"$f":"IFERROR(IF('Input| Projects'!C161=\"\",\"\",'Input| Projects'!C161),\"\")","v":"Bankstown Chullora Greenacre 7kPa Rehabilitation RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D161=\"\",\"\",'Input| Projects'!D161),\"\")","v":10022734},null,{"$f":"IFERROR('Input| Projects'!I161*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J161*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K161*'Input| Escalations'!$K$19,\"\")","v":66.539026113995405},{"$f":"IFERROR('Input| Projects'!L161*'Input| Escalations'!$K$19,\"\")","v":2033.6901567326004},{"$f":"IFERROR('Input| Projects'!M161*'Input| Escalations'!$K$19,\"\")","v":28.708066973017363},{"$f":"IFERROR('Input| Projects'!N161*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O161*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F161:L161)-(SUM('Input| Projects'!I161:O161)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y161*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z161*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA161*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0003547288386954},{"$f":"'Input| Projects'!$Y161*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z161*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA161*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0010697430181978},{"$f":"'Input| Projects'!$Y161*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z161*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA161*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019951560139813},{"$f":"'Input| Projects'!$Y161*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z161*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA161*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0026458981030042},{"$f":"'Input| Projects'!$Y161*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z161*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA161*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0032586957128935},{"$f":"'Input| Projects'!$Y161*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z161*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA161*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0039813856187239},{"$f":"'Input| Projects'!$Y161*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z161*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA161*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0047671416712278},null,0,0,66.671781852111195,2039.0710936603975,28.801617827787794,0,0,null,{"$f":"'Input| Projects'!Q161*N161*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R161*O161*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S161*P161*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T161*Q161*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U161*R161*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V161*S161*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W161*T161*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF161),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF161),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF161),\"\"))),\"\")","v":2.1411445407793139},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF161),\"\"))),\"\")","v":66.124602033164749},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF161),\"\"))),\"\")","v":0.94252014992420563},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF161),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC161=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF161),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG161),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG161),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG161),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG161),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG161),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG161),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB161),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB161,'Input| Projects'!$Y161),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD161=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG161),\"\"))),\"\")","v":0},null,0,0,2.1411445407793139,66.124602033164749,0.94252014992420563,0,0,null,"","",0,0,0,"","",null,0,0,68.812926392890503,2105.1956956935624,29.744137977712001,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR161:$CO161)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR161:$CO161))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR161:$CO161)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR161:$CO161))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B162,\"\")","v":153},{"$f":"IFERROR(IF('Input| Projects'!C162=\"\",\"\",'Input| Projects'!C162),\"\")","v":"Bankstown Chullora Greenacre 7kPa Rehabilitation RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D162=\"\",\"\",'Input| Projects'!D162),\"\")","v":10022734},null,{"$f":"IFERROR('Input| Projects'!I162*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J162*'Input| Escalations'!$K$19,\"\")","v":87.216766779962867},{"$f":"IFERROR('Input| Projects'!K162*'Input| Escalations'!$K$19,\"\")","v":335.245417578961},{"$f":"IFERROR('Input| Projects'!L162*'Input| Escalations'!$K$19,\"\")","v":5985.2986486648533},{"$f":"IFERROR('Input| Projects'!M162*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N162*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O162*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F162:L162)-(SUM('Input| Projects'!I162:O162)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y162*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z162*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA162*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002105333834093},{"$f":"'Input| Projects'!$Y162*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z162*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA162*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0006348979627029},{"$f":"'Input| Projects'!$Y162*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z162*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA162*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011841353175501},{"$f":"'Input| Projects'!$Y162*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z162*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA162*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015703540818117},{"$f":"'Input| Projects'!$Y162*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z162*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA162*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019340526032783},{"$f":"'Input| Projects'!$Y162*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z162*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA162*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0023629727654779},{"$f":"'Input| Projects'!$Y162*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z162*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA162*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0028293230088818},null,0,87.272140527505002,335.64239351796306,5994.6976868286465,0,0,0,null,{"$f":"'Input| Projects'!Q162*N162*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R162*O162*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S162*P162*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T162*Q162*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U162*R162*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V162*S162*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W162*T162*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF162),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF162),\"\"))),\"\")","v":2.7637385319951622},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF162),\"\"))),\"\")","v":10.779056124961391},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF162),\"\"))),\"\")","v":194.40077400101507},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF162),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF162),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC162=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF162),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG162),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG162),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG162),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG162),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG162),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG162),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB162),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB162,'Input| Projects'!$Y162),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD162=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG162),\"\"))),\"\")","v":0},null,0,2.7637385319951622,10.779056124961391,194.40077400101507,0,0,0,null,"",0,0,0,"","","",null,0,90.035879059500161,346.42144964292447,6189.0984608296612,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR162:$CO162)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR162:$CO162))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR162:$CO162)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR162:$CO162))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B163,\"\")","v":154},{"$f":"IFERROR(IF('Input| Projects'!C163=\"\",\"\",'Input| Projects'!C163),\"\")","v":"Catalytic Heaters Project Package Phase 2 RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D163=\"\",\"\",'Input| Projects'!D163),\"\")","v":10065203},null,{"$f":"IFERROR('Input| Projects'!I163*'Input| Escalations'!$K$19,\"\")","v":12.608080376159556},{"$f":"IFERROR('Input| Projects'!J163*'Input| Escalations'!$K$19,\"\")","v":490.18225547773523},{"$f":"IFERROR('Input| Projects'!K163*'Input| Escalations'!$K$19,\"\")","v":35.513293989879351},{"$f":"IFERROR('Input| Projects'!L163*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M163*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N163*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O163*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F163:L163)-(SUM('Input| Projects'!I163:O163)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y163*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z163*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA163*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0012792088884974},{"$f":"'Input| Projects'!$Y163*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z163*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA163*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0038576643002002},{"$f":"'Input| Projects'!$Y163*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z163*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA163*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0071948514713662},{"$f":"'Input| Projects'!$Y163*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z163*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA163*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0095415314522189},{"$f":"'Input| Projects'!$Y163*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z163*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA163*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0117513775766649},{"$f":"'Input| Projects'!$Y163*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z163*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA163*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0143575128843136},{"$f":"'Input| Projects'!$Y163*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z163*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA163*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0171910747967041},null,12.62420874464363,492.07321406528331,35.768806865395497,0,0,0,0,null,{"$f":"'Input| Projects'!Q163*N163*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R163*O163*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S163*P163*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T163*Q163*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U163*R163*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V163*S163*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W163*T163*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF163),\"\"))),\"\")","v":0.39542741131466724},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF163),\"\"))),\"\")","v":15.582999271644045},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF163),\"\"))),\"\")","v":1.1487046456912127},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF163),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF163),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF163),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC163=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF163),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG163),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG163),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG163),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG163),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG163),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG163),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB163),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB163,'Input| Projects'!$Y163),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD163=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG163),\"\"))),\"\")","v":0},null,0.39542741131466724,15.582999271644045,1.1487046456912127,0,0,0,0,null,0,0,0,"","","","",null,13.019636155958297,507.65621333692735,36.917511511086708,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR163:$CO163)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR163:$CO163))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR163:$CO163)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR163:$CO163))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B164,\"\")","v":155},{"$f":"IFERROR(IF('Input| Projects'!C164=\"\",\"\",'Input| Projects'!C164),\"\")","v":"Catalytic Heaters Project Package Phase 2 RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D164=\"\",\"\",'Input| Projects'!D164),\"\")","v":10065203},null,{"$f":"IFERROR('Input| Projects'!I164*'Input| Escalations'!$K$19,\"\")","v":10.191858979707371},{"$f":"IFERROR('Input| Projects'!J164*'Input| Escalations'!$K$19,\"\")","v":420.85346906302897},{"$f":"IFERROR('Input| Projects'!K164*'Input| Escalations'!$K$19,\"\")","v":10.040562014460654},{"$f":"IFERROR('Input| Projects'!L164*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M164*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N164*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O164*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F164:L164)-(SUM('Input| Projects'!I164:O164)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y164*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z164*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA164*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0021886100601418},{"$f":"'Input| Projects'!$Y164*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z164*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA164*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0066001127509248},{"$f":"'Input| Projects'!$Y164*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z164*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA164*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.012309736473106},{"$f":"'Input| Projects'!$Y164*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z164*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA164*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0163246924824099},{"$f":"'Input| Projects'!$Y164*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z164*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA164*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.020105538208872},{"$f":"'Input| Projects'!$Y164*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z164*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA164*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0245643986840447},{"$f":"'Input| Projects'!$Y164*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z164*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA164*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0294123653947644},null,10.214164984801906,423.6311494104628,10.164158686900542,0,0,0,0,null,{"$f":"'Input| Projects'!Q164*N164*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R164*O164*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S164*P164*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T164*Q164*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U164*R164*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V164*S164*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W164*T164*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF164),\"\"))),\"\")","v":0.31993774028767075},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF164),\"\"))),\"\")","v":13.415572528670822},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF164),\"\"))),\"\")","v":0.32641894785931247},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF164),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF164),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF164),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC164=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF164),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG164),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG164),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG164),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG164),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG164),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG164),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB164),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB164,'Input| Projects'!$Y164),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD164=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG164),\"\"))),\"\")","v":0},null,0.31993774028767075,13.415572528670822,0.32641894785931247,0,0,0,0,null,0,0,0,"","","","",null,10.534102725089577,437.04672193913359,10.490577634759855,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR164:$CO164)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR164:$CO164))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR164:$CO164)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR164:$CO164))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B165,\"\")","v":156},{"$f":"IFERROR(IF('Input| Projects'!C165=\"\",\"\",'Input| Projects'!C165),\"\")","v":"Blue Gum RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D165=\"\",\"\",'Input| Projects'!D165),\"\")","v":13127805},null,{"$f":"IFERROR('Input| Projects'!I165*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J165*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K165*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L165*'Input| Escalations'!$K$19,\"\")","v":1656.6950530524666},{"$f":"IFERROR('Input| Projects'!M165*'Input| Escalations'!$K$19,\"\")","v":8258.5335829906344},{"$f":"IFERROR('Input| Projects'!N165*'Input| Escalations'!$K$19,\"\")","v":2325.9169442998705},{"$f":"IFERROR('Input| Projects'!O165*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F165:L165)-(SUM('Input| Projects'!I165:O165)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y165*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z165*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA165*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001908466451719},{"$f":"'Input| Projects'!$Y165*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z165*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA165*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005755293732812},{"$f":"'Input| Projects'!$Y165*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z165*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA165*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0010734081651302},{"$f":"'Input| Projects'!$Y165*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z165*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA165*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001423512050168},{"$f":"'Input| Projects'!$Y165*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z165*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA165*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001753201534809},{"$f":"'Input| Projects'!$Y165*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z165*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA165*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0021420138584263},{"$f":"'Input| Projects'!$Y165*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z165*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA165*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002564756218747},null,0,0,0,1659.0533784239406,8273.0124567436051,2330.8990906281092,0,null,{"$f":"'Input| Projects'!Q165*N165*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R165*O165*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S165*P165*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T165*Q165*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U165*R165*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V165*S165*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W165*T165*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF165),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF165),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF165),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF165),\"\"))),\"\")","v":53.801088515813923},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF165),\"\"))),\"\")","v":270.73065782894304},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF165),\"\"))),\"\")","v":77.090675416848356},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC165=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF165),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG165),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG165),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG165),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG165),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG165),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG165),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB165),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB165,'Input| Projects'!$Y165),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD165=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG165),\"\"))),\"\")","v":0},null,0,0,0,53.801088515813923,270.73065782894304,77.090675416848356,0,null,"","","",0,0,0,"",null,0,0,0,1712.8544669397545,8543.7431145725477,2407.9897660449574,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR165:$CO165)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR165:$CO165))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR165:$CO165)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR165:$CO165))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B166,\"\")","v":157},{"$f":"IFERROR(IF('Input| Projects'!C166=\"\",\"\",'Input| Projects'!C166),\"\")","v":"Blue Gum RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D166=\"\",\"\",'Input| Projects'!D166),\"\")","v":13127805},null,{"$f":"IFERROR('Input| Projects'!I166*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J166*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K166*'Input| Escalations'!$K$19,\"\")","v":1029.4023876257011},{"$f":"IFERROR('Input| Projects'!L166*'Input| Escalations'!$K$19,\"\")","v":2602.2731315486258},{"$f":"IFERROR('Input| Projects'!M166*'Input| Escalations'!$K$19,\"\")","v":10835.229437601274},{"$f":"IFERROR('Input| Projects'!N166*'Input| Escalations'!$K$19,\"\")","v":85.131133764374638},{"$f":"IFERROR('Input| Projects'!O166*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F166:L166)-(SUM('Input| Projects'!I166:O166)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y166*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z166*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA166*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001988783640317},{"$f":"'Input| Projects'!$Y166*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z166*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA166*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005997503393744},{"$f":"'Input| Projects'!$Y166*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z166*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA166*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011185821979058},{"$f":"'Input| Projects'!$Y166*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z166*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA166*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014834200908367},{"$f":"'Input| Projects'!$Y166*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z166*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA166*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0018269844499834},{"$f":"'Input| Projects'!$Y166*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z166*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA166*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022321598135153},{"$f":"'Input| Projects'!$Y166*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z166*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA166*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0026726931482866},null,0,0,1030.553858810981,2606.1333957938095,10855.025233295773,85.321160060042473,0,null,{"$f":"'Input| Projects'!Q166*N166*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R166*O166*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S166*P166*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T166*Q166*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U166*R166*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V166*S166*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W166*T166*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF166),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF166),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF166),\"\"))),\"\")","v":33.095932154126402},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF166),\"\"))),\"\")","v":84.513744605565464},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF166),\"\"))),\"\")","v":355.22587902843514},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF166),\"\"))),\"\")","v":2.8218578328095982},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC166=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF166),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG166),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG166),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG166),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG166),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG166),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG166),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB166),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB166,'Input| Projects'!$Y166),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD166=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG166),\"\"))),\"\")","v":0},null,0,0,33.095932154126402,84.513744605565464,355.22587902843514,2.8218578328095982,0,null,"","",0,0,0,0,"",null,0,0,1063.6497909651073,2690.6471403993751,11210.251112324209,88.143017892852072,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR166:$CO166)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR166:$CO166))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR166:$CO166)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR166:$CO166))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B167,\"\")","v":158},{"$f":"IFERROR(IF('Input| Projects'!C167=\"\",\"\",'Input| Projects'!C167),\"\")","v":"Coolabah RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D167=\"\",\"\",'Input| Projects'!D167),\"\")","v":13128087},null,{"$f":"IFERROR('Input| Projects'!I167*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J167*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K167*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L167*'Input| Escalations'!$K$19,\"\")","v":509.98380201497213},{"$f":"IFERROR('Input| Projects'!M167*'Input| Escalations'!$K$19,\"\")","v":58.489853139632025},{"$f":"IFERROR('Input| Projects'!N167*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O167*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F167:L167)-(SUM('Input| Projects'!I167:O167)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y167*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z167*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA167*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014254472933186},{"$f":"'Input| Projects'!$Y167*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z167*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA167*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0042986702052323},{"$f":"'Input| Projects'!$Y167*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z167*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA167*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.008017362643356},{"$f":"'Input| Projects'!$Y167*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z167*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA167*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0106323136940172},{"$f":"'Input| Projects'!$Y167*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z167*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA167*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0130947881226011},{"$f":"'Input| Projects'!$Y167*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z167*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA167*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0159988552798216},{"$f":"'Input| Projects'!$Y167*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z167*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA167*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0191563483169532},null,0,0,0,515.40610977686288,59.25576537381756,0,0,null,{"$f":"'Input| Projects'!Q167*N167*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R167*O167*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S167*P167*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T167*Q167*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U167*R167*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V167*S167*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W167*T167*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF167),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF167),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF167),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF167),\"\"))),\"\")","v":16.71399491681127},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF167),\"\"))),\"\")","v":1.9391186008349939},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF167),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC167=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF167),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG167),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG167),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG167),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG167),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG167),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG167),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB167),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB167,'Input| Projects'!$Y167),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD167=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG167),\"\"))),\"\")","v":0},null,0,0,0,16.71399491681127,1.9391186008349939,0,0,null,"","","",0,0,"","",null,0,0,0,532.12010469367419,61.194883974652555,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR167:$CO167)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR167:$CO167))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR167:$CO167)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR167:$CO167))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B168,\"\")","v":159},{"$f":"IFERROR(IF('Input| Projects'!C168=\"\",\"\",'Input| Projects'!C168),\"\")","v":"Coolabah RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D168=\"\",\"\",'Input| Projects'!D168),\"\")","v":13128087},null,{"$f":"IFERROR('Input| Projects'!I168*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J168*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K168*'Input| Escalations'!$K$19,\"\")","v":618.74389070214158},{"$f":"IFERROR('Input| Projects'!L168*'Input| Escalations'!$K$19,\"\")","v":976.77313375747337},{"$f":"IFERROR('Input| Projects'!M168*'Input| Escalations'!$K$19,\"\")","v":2941.237618526683},{"$f":"IFERROR('Input| Projects'!N168*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O168*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F168:L168)-(SUM('Input| Projects'!I168:O168)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y168*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z168*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA168*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008931135495163},{"$f":"'Input| Projects'!$Y168*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z168*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA168*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0026933304536689},{"$f":"'Input| Projects'!$Y168*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z168*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA168*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050232760213091},{"$f":"'Input| Projects'!$Y168*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z168*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA168*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0066616727727107},{"$f":"'Input| Projects'!$Y168*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z168*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA168*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082045353449112},{"$f":"'Input| Projects'!$Y168*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z168*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA168*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.010024077701178},{"$f":"'Input| Projects'!$Y168*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z168*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA168*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0120024039621234},null,0,0,621.85201205163719,983.28007674774085,2965.3691065256676,0,0,null,{"$f":"'Input| Projects'!Q168*N168*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R168*O168*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S168*P168*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T168*Q168*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U168*R168*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V168*S168*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W168*T168*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF168),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF168),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF168),\"\"))),\"\")","v":19.970593312331481},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF168),\"\"))),\"\")","v":31.886580102200607},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF168),\"\"))),\"\")","v":97.040386813501897},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF168),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC168=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF168),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG168),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG168),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG168),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG168),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG168),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG168),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB168),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB168,'Input| Projects'!$Y168),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD168=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG168),\"\"))),\"\")","v":0},null,0,0,19.970593312331481,31.886580102200607,97.040386813501897,0,0,null,"","",0,0,0,"","",null,0,0,641.82260536396871,1015.1666568499414,3062.4094933391693,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR168:$CO168)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR168:$CO168))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR168:$CO168)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR168:$CO168))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B169,\"\")","v":160},{"$f":"IFERROR(IF('Input| Projects'!C169=\"\",\"\",'Input| Projects'!C169),\"\")","v":"Red Gum RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D169=\"\",\"\",'Input| Projects'!D169),\"\")","v":13128098},null,{"$f":"IFERROR('Input| Projects'!I169*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J169*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K169*'Input| Escalations'!$K$19,\"\")","v":454.06701297928407},{"$f":"IFERROR('Input| Projects'!L169*'Input| Escalations'!$K$19,\"\")","v":623.43327413360737},{"$f":"IFERROR('Input| Projects'!M169*'Input| Escalations'!$K$19,\"\")","v":110.59600856120851},{"$f":"IFERROR('Input| Projects'!N169*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O169*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F169:L169)-(SUM('Input| Projects'!I169:O169)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y169*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z169*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA169*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014484442917757},{"$f":"'Input| Projects'!$Y169*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z169*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA169*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004368021427505},{"$f":"'Input| Projects'!$Y169*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z169*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA169*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0081467082019064},{"$f":"'Input| Projects'!$Y169*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z169*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA169*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0108038467298313},{"$f":"'Input| Projects'!$Y169*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z169*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA169*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0133060487028147},{"$f":"'Input| Projects'!$Y169*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z169*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA169*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0162569676996274},{"$f":"'Input| Projects'!$Y169*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z169*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA169*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0194654011418118},null,0,0,457.76616443813754,630.16875167362377,112.06760443746086,0,0,null,{"$f":"'Input| Projects'!Q169*N169*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R169*O169*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S169*P169*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T169*Q169*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U169*R169*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V169*S169*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W169*T169*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF169),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF169),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF169),\"\"))),\"\")","v":14.701024882075613},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF169),\"\"))),\"\")","v":20.435608178502569},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF169),\"\"))),\"\")","v":3.6673625755194301},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF169),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC169=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF169),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG169),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG169),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG169),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG169),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG169),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG169),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB169),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB169,'Input| Projects'!$Y169),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD169=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG169),\"\"))),\"\")","v":0},null,0,0,14.701024882075613,20.435608178502569,3.6673625755194301,0,0,null,"","",0,0,0,"","",null,0,0,472.46718932021315,650.60435985212632,115.73496701298029,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR169:$CO169)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR169:$CO169))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR169:$CO169)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR169:$CO169))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B170,\"\")","v":161},{"$f":"IFERROR(IF('Input| Projects'!C170=\"\",\"\",'Input| Projects'!C170),\"\")","v":"Red Gum RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D170=\"\",\"\",'Input| Projects'!D170),\"\")","v":13128098},null,{"$f":"IFERROR('Input| Projects'!I170*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J170*'Input| Escalations'!$K$19,\"\")","v":209.48537387292782},{"$f":"IFERROR('Input| Projects'!K170*'Input| Escalations'!$K$19,\"\")","v":276.66213599106595},{"$f":"IFERROR('Input| Projects'!L170*'Input| Escalations'!$K$19,\"\")","v":2173.8744058831026},{"$f":"IFERROR('Input| Projects'!M170*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N170*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O170*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F170:L170)-(SUM('Input| Projects'!I170:O170)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y170*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z170*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA170*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008982514635736},{"$f":"'Input| Projects'!$Y170*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z170*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA170*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027088246765552},{"$f":"'Input| Projects'!$Y170*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z170*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA170*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050521739822653},{"$f":"'Input| Projects'!$Y170*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z170*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA170*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0066999961216314},{"$f":"'Input| Projects'!$Y170*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z170*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA170*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082517344916546},{"$f":"'Input| Projects'!$Y170*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z170*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA170*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0100817443324368},{"$f":"'Input| Projects'!$Y170*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z170*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA170*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0120714515317988},null,0,210.05283302305222,278.05988123639798,2188.4393559714331,0,0,0,null,{"$f":"'Input| Projects'!Q170*N170*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R170*O170*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S170*P170*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T170*Q170*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U170*R170*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V170*S170*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W170*T170*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF170),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF170),\"\"))),\"\")","v":6.6519636721594217},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF170),\"\"))),\"\")","v":8.9298107862135296},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF170),\"\"))),\"\")","v":70.968433585880376},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF170),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF170),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC170=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF170),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG170),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG170),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG170),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG170),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG170),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG170),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB170),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB170,'Input| Projects'!$Y170),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD170=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG170),\"\"))),\"\")","v":0},null,0,6.6519636721594217,8.9298107862135296,70.968433585880376,0,0,0,null,"",0,0,0,"","","",null,0,216.70479669521163,286.98969202261151,2259.4077895573137,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR170:$CO170)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR170:$CO170))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR170:$CO170)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR170:$CO170))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B171,\"\")","v":162},{"$f":"IFERROR(IF('Input| Projects'!C171=\"\",\"\",'Input| Projects'!C171),\"\")","v":"Huon Pine RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D171=\"\",\"\",'Input| Projects'!D171),\"\")","v":13127877},null,{"$f":"IFERROR('Input| Projects'!I171*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J171*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K171*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L171*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M171*'Input| Escalations'!$K$19,\"\")","v":463.25470135324872},{"$f":"IFERROR('Input| Projects'!N171*'Input| Escalations'!$K$19,\"\")","v":398.53303100799332},{"$f":"IFERROR('Input| Projects'!O171*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F171:L171)-(SUM('Input| Projects'!I171:O171)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y171*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z171*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA171*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009036939192897},{"$f":"'Input| Projects'!$Y171*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z171*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA171*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027252372947837},{"$f":"'Input| Projects'!$Y171*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z171*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA171*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.005082784823754},{"$f":"'Input| Projects'!$Y171*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z171*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA171*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067405910259191},{"$f":"'Input| Projects'!$Y171*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z171*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA171*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083017312925204},{"$f":"'Input| Projects'!$Y171*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z171*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA171*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0101428290612631},{"$f":"'Input| Projects'!$Y171*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z171*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA171*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0121445917860092},null,0,0,0,0,467.10051740388019,402.57528341677443,0,null,{"$f":"'Input| Projects'!Q171*N171*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R171*O171*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S171*P171*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T171*Q171*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U171*R171*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V171*S171*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W171*T171*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF171),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF171),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF171),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF171),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF171),\"\"))),\"\")","v":15.28565694904904},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF171),\"\"))),\"\")","v":13.314519118185128},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC171=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF171),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG171),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG171),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG171),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG171),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG171),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG171),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB171),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB171,'Input| Projects'!$Y171),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD171=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG171),\"\"))),\"\")","v":0},null,0,0,0,0,15.28565694904904,13.314519118185128,0,null,"","","","",0,0,"",null,0,0,0,0,482.38617435292923,415.88980253495953,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR171:$CO171)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR171:$CO171))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR171:$CO171)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR171:$CO171))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B172,\"\")","v":163},{"$f":"IFERROR(IF('Input| Projects'!C172=\"\",\"\",'Input| Projects'!C172),\"\")","v":"Huon Pine RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D172=\"\",\"\",'Input| Projects'!D172),\"\")","v":13127877},null,{"$f":"IFERROR('Input| Projects'!I172*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J172*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K172*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L172*'Input| Escalations'!$K$19,\"\")","v":629.3051565934519},{"$f":"IFERROR('Input| Projects'!M172*'Input| Escalations'!$K$19,\"\")","v":1657.8422087735162},{"$f":"IFERROR('Input| Projects'!N172*'Input| Escalations'!$K$19,\"\")","v":108.52434012108579},{"$f":"IFERROR('Input| Projects'!O172*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F172:L172)-(SUM('Input| Projects'!I172:O172)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y172*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z172*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA172*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008214908631237},{"$f":"'Input| Projects'!$Y172*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z172*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA172*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024773404907581},{"$f":"'Input| Projects'!$Y172*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z172*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA172*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0046204375207248},{"$f":"'Input| Projects'!$Y172*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z172*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA172*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0061274440622521},{"$f":"'Input| Projects'!$Y172*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z172*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA172*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0075465777287433},{"$f":"'Input| Projects'!$Y172*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z172*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA172*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0092202030158626},{"$f":"'Input| Projects'!$Y172*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z172*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA172*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110398786310453},null,0,0,0,633.1611887385651,1670.353243864017,109.52495656916471,0,null,{"$f":"'Input| Projects'!Q172*N172*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R172*O172*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S172*P172*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T172*Q172*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U172*R172*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V172*S172*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W172*T172*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF172),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF172),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF172),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF172),\"\"))),\"\")","v":20.532649282485526},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF172),\"\"))),\"\")","v":54.661567945470487},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF172),\"\"))),\"\")","v":3.6223588189065077},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC172=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF172),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG172),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG172),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG172),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG172),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG172),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG172),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB172),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB172,'Input| Projects'!$Y172),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD172=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG172),\"\"))),\"\")","v":0},null,0,0,0,20.532649282485526,54.661567945470487,3.6223588189065077,0,null,"","","",0,0,0,"",null,0,0,0,653.69383802105062,1725.0148118094876,113.14731538807122,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR172:$CO172)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR172:$CO172))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR172:$CO172)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR172:$CO172))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B173,\"\")","v":164},{"$f":"IFERROR(IF('Input| Projects'!C173=\"\",\"\",'Input| Projects'!C173),\"\")","v":"Iron Bark RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D173=\"\",\"\",'Input| Projects'!D173),\"\")","v":13128093},null,{"$f":"IFERROR('Input| Projects'!I173*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J173*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K173*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L173*'Input| Escalations'!$K$19,\"\")","v":421.65860226120805},{"$f":"IFERROR('Input| Projects'!M173*'Input| Escalations'!$K$19,\"\")","v":653.16607331359978},{"$f":"IFERROR('Input| Projects'!N173*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O173*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F173:L173)-(SUM('Input| Projects'!I173:O173)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y173*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z173*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA173*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000796634257854},{"$f":"'Input| Projects'!$Y173*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z173*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA173*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024023813190115},{"$f":"'Input| Projects'!$Y173*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z173*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA173*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004480632689313},{"$f":"'Input| Projects'!$Y173*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z173*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA173*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0059420403466373},{"$f":"'Input| Projects'!$Y173*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z173*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA173*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073182339793967},{"$f":"'Input| Projects'!$Y173*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z173*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA173*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0089412188455467},{"$f":"'Input| Projects'!$Y173*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z173*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA173*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0107058348605369},null,0,0,0,424.16411468835082,657.94609546551249,0,0,null,{"$f":"'Input| Projects'!Q173*N173*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R173*O173*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S173*P173*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T173*Q173*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U173*R173*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V173*S173*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W173*T173*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF173),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF173),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF173),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF173),\"\"))),\"\")","v":13.755127698940411},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF173),\"\"))),\"\")","v":21.530993718759149},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF173),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC173=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF173),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG173),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG173),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG173),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG173),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG173),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG173),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB173),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB173,'Input| Projects'!$Y173),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD173=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG173),\"\"))),\"\")","v":0},null,0,0,0,13.755127698940411,21.530993718759149,0,0,null,"","","",0,0,"","",null,0,0,0,437.91924238729121,679.47708918427168,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR173:$CO173)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR173:$CO173))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR173:$CO173)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR173:$CO173))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B174,\"\")","v":165},{"$f":"IFERROR(IF('Input| Projects'!C174=\"\",\"\",'Input| Projects'!C174),\"\")","v":"Iron Bark RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D174=\"\",\"\",'Input| Projects'!D174),\"\")","v":13128093},null,{"$f":"IFERROR('Input| Projects'!I174*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J174*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K174*'Input| Escalations'!$K$19,\"\")","v":504.5168593173301},{"$f":"IFERROR('Input| Projects'!L174*'Input| Escalations'!$K$19,\"\")","v":2421.7413356903385},{"$f":"IFERROR('Input| Projects'!M174*'Input| Escalations'!$K$19,\"\")","v":599.8138818269997},{"$f":"IFERROR('Input| Projects'!N174*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O174*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F174:L174)-(SUM('Input| Projects'!I174:O174)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y174*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z174*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA174*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0006084472648915},{"$f":"'Input| Projects'!$Y174*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z174*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA174*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0018348725633726},{"$f":"'Input| Projects'!$Y174*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z174*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA174*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0034221836155275},{"$f":"'Input| Projects'!$Y174*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z174*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA174*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0045383664600687},{"$f":"'Input| Projects'!$Y174*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z174*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA174*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055894651839288},{"$f":"'Input| Projects'!$Y174*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z174*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA174*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0068290562422262},{"$f":"'Input| Projects'!$Y174*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z174*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA174*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0081768212640276},null,0,0,506.24340864704328,2432.7320853431975,603.16652063630886,0,0,null,{"$f":"'Input| Projects'!Q174*N174*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R174*O174*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S174*P174*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T174*Q174*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U174*R174*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V174*S174*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W174*T174*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF174),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF174),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF174),\"\"))),\"\")","v":16.257857231631863},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF174),\"\"))),\"\")","v":78.890550455432702},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF174),\"\"))),\"\")","v":19.738356465202102},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF174),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC174=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF174),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG174),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG174),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG174),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG174),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG174),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG174),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB174),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB174,'Input| Projects'!$Y174),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD174=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG174),\"\"))),\"\")","v":0},null,0,0,16.257857231631863,78.890550455432702,19.738356465202102,0,0,null,"","",0,0,0,"","",null,0,0,522.5012658786751,2511.6226357986302,622.90487710151092,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR174:$CO174)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR174:$CO174))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR174:$CO174)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR174:$CO174))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B175,\"\")","v":166},{"$f":"IFERROR(IF('Input| Projects'!C175=\"\",\"\",'Input| Projects'!C175),\"\")","v":"Kauri RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D175=\"\",\"\",'Input| Projects'!D175),\"\")","v":13127883},null,{"$f":"IFERROR('Input| Projects'!I175*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J175*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K175*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L175*'Input| Escalations'!$K$19,\"\")","v":411.57456424651264},{"$f":"IFERROR('Input| Projects'!M175*'Input| Escalations'!$K$19,\"\")","v":419.68413784141916},{"$f":"IFERROR('Input| Projects'!N175*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O175*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F175:L175)-(SUM('Input| Projects'!I175:O175)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y175*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z175*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA175*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015540692240781},{"$f":"'Input| Projects'!$Y175*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z175*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA175*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0046865507421601},{"$f":"'Input| Projects'!$Y175*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z175*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA175*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0087407907684223},{"$f":"'Input| Projects'!$Y175*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z175*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA175*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0115916958628097},{"$f":"'Input| Projects'!$Y175*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z175*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA175*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0142763659607352},{"$f":"'Input| Projects'!$Y175*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z175*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA175*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0174424748830684},{"$f":"'Input| Projects'!$Y175*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z175*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA175*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.020884876981867},null,0,0,0,416.34541142012665,425.6757021811589,0,0,null,{"$f":"'Input| Projects'!Q175*N175*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R175*O175*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S175*P175*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T175*Q175*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U175*R175*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V175*S175*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W175*T175*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF175),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF175),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF175),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF175),\"\"))),\"\")","v":13.501576636579642},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF175),\"\"))),\"\")","v":13.930048271517306},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF175),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC175=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF175),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG175),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG175),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG175),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG175),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG175),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG175),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB175),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB175,'Input| Projects'!$Y175),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD175=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG175),\"\"))),\"\")","v":0},null,0,0,0,13.501576636579642,13.930048271517306,0,0,null,"","","",0,0,"","",null,0,0,0,429.84698805670632,439.6057504526762,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR175:$CO175)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR175:$CO175))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR175:$CO175)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR175:$CO175))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B176,\"\")","v":167},{"$f":"IFERROR(IF('Input| Projects'!C176=\"\",\"\",'Input| Projects'!C176),\"\")","v":"Kauri RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D176=\"\",\"\",'Input| Projects'!D176),\"\")","v":13127883},null,{"$f":"IFERROR('Input| Projects'!I176*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J176*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K176*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L176*'Input| Escalations'!$K$19,\"\")","v":125.07473797936272},{"$f":"IFERROR('Input| Projects'!M176*'Input| Escalations'!$K$19,\"\")","v":2019.5277650132934},{"$f":"IFERROR('Input| Projects'!N176*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O176*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F176:L176)-(SUM('Input| Projects'!I176:O176)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y176*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z176*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA176*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0006692876873964},{"$f":"'Input| Projects'!$Y176*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z176*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA176*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.002018346840339},{"$f":"'Input| Projects'!$Y176*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z176*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA176*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0037643777695187},{"$f":"'Input| Projects'!$Y176*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z176*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA176*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0049921710029512},{"$f":"'Input| Projects'!$Y176*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z176*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA176*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0061483721640216},{"$f":"'Input| Projects'!$Y176*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z176*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA176*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0075119135596311},{"$f":"'Input| Projects'!$Y176*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z176*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA176*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0089944455499034},null,0,0,0,125.69913245950502,2031.94457330817,0,0,null,{"$f":"'Input| Projects'!Q176*N176*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R176*O176*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S176*P176*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T176*Q176*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U176*R176*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V176*S176*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W176*T176*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF176),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF176),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF176),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF176),\"\"))),\"\")","v":4.0762703839217602},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF176),\"\"))),\"\")","v":66.494483585028249},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF176),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC176=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF176),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG176),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG176),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG176),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG176),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG176),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG176),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB176),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB176,'Input| Projects'!$Y176),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD176=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG176),\"\"))),\"\")","v":0},null,0,0,0,4.0762703839217602,66.494483585028249,0,0,null,"","","",0,0,"","",null,0,0,0,129.77540284342678,2098.4390568931981,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR176:$CO176)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR176:$CO176))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR176:$CO176)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR176:$CO176))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B177,\"\")","v":168},{"$f":"IFERROR(IF('Input| Projects'!C177=\"\",\"\",'Input| Projects'!C177),\"\")","v":"Wollemi RY-First Half"},{"$f":"IFERROR(IF('Input| Projects'!D177=\"\",\"\",'Input| Projects'!D177),\"\")","v":13128085},null,{"$f":"IFERROR('Input| Projects'!I177*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J177*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K177*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L177*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M177*'Input| Escalations'!$K$19,\"\")","v":362.80233920854408},{"$f":"IFERROR('Input| Projects'!N177*'Input| Escalations'!$K$19,\"\")","v":536.87935002384165},{"$f":"IFERROR('Input| Projects'!O177*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F177:L177)-(SUM('Input| Projects'!I177:O177)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y177*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z177*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA177*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002098908814321},{"$f":"'Input| Projects'!$Y177*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z177*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA177*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0006329603925668},{"$f":"'Input| Projects'!$Y177*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z177*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA177*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001180521594774},{"$f":"'Input| Projects'!$Y177*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z177*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA177*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0015655617035859},{"$f":"'Input| Projects'!$Y177*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z177*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA177*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019281502964732},{"$f":"'Input| Projects'!$Y177*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z177*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA177*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0023557614878684},{"$f":"'Input| Projects'!$Y177*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z177*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA177*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0028206885320221},null,0,0,0,0,363.50187664645023,538.14410972025962,0,null,{"$f":"'Input| Projects'!Q177*N177*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R177*O177*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S177*P177*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T177*Q177*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U177*R177*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V177*S177*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W177*T177*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF177),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF177),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF177),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF177),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF177),\"\"))),\"\")","v":11.895437448100378},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF177),\"\"))),\"\")","v":17.798236335814146},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC177=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF177),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG177),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG177),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG177),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG177),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG177),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG177),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB177),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB177,'Input| Projects'!$Y177),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD177=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG177),\"\"))),\"\")","v":0},null,0,0,0,0,11.895437448100378,17.798236335814146,0,null,"","","","",0,0,"",null,0,0,0,0,375.39731409455061,555.9423460560738,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR177:$CO177)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR177:$CO177))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR177:$CO177)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR177:$CO177))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B178,\"\")","v":169},{"$f":"IFERROR(IF('Input| Projects'!C178=\"\",\"\",'Input| Projects'!C178),\"\")","v":"Wollemi RY-Second Half"},{"$f":"IFERROR(IF('Input| Projects'!D178=\"\",\"\",'Input| Projects'!D178),\"\")","v":13128085},null,{"$f":"IFERROR('Input| Projects'!I178*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J178*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K178*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L178*'Input| Escalations'!$K$19,\"\")","v":353.53105344928429},{"$f":"IFERROR('Input| Projects'!M178*'Input| Escalations'!$K$19,\"\")","v":1717.8508564615236},{"$f":"IFERROR('Input| Projects'!N178*'Input| Escalations'!$K$19,\"\")","v":252.8213096644993},{"$f":"IFERROR('Input| Projects'!O178*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F178:L178)-(SUM('Input| Projects'!I178:O178)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y178*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z178*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA178*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009635568541646},{"$f":"'Input| Projects'!$Y178*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z178*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA178*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029057637974124},{"$f":"'Input| Projects'!$Y178*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z178*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA178*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054194811435953},{"$f":"'Input| Projects'!$Y178*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z178*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA178*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0071871045555443},{"$f":"'Input| Projects'!$Y178*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z178*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA178*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0088516586397176},{"$f":"'Input| Projects'!$Y178*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z178*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA178*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0108147153079017},{"$f":"'Input| Projects'!$Y178*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z178*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA178*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0129490797787353},null,0,0,0,356.071918094056,1733.0566858368675,255.5555001522917,0,null,{"$f":"'Input| Projects'!Q178*N178*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R178*O178*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S178*P178*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T178*Q178*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U178*R178*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V178*S178*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W178*T178*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF178),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF178),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF178),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF178),\"\"))),\"\")","v":11.546980363930594},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF178),\"\"))),\"\")","v":56.713510231573451},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF178),\"\"))),\"\")","v":8.4520802262279968},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC178=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF178),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG178),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG178),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG178),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG178),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG178),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG178),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB178),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB178,'Input| Projects'!$Y178),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD178=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG178),\"\"))),\"\")","v":0},null,0,0,0,11.546980363930594,56.713510231573451,8.4520802262279968,0,null,"","","",0,0,0,"",null,0,0,0,367.61889845798657,1789.770196068441,264.00758037851972,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR178:$CO178)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR178:$CO178))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR178:$CO178)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR178:$CO178))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B179,\"\")","v":170},{"$f":"IFERROR(IF('Input| Projects'!C179=\"\",\"\",'Input| Projects'!C179),\"\")","v":"Material Handling"},{"$f":"IFERROR(IF('Input| Projects'!D179=\"\",\"\",'Input| Projects'!D179),\"\")","v":"MV - 1"},null,{"$f":"IFERROR('Input| Projects'!I179*'Input| Escalations'!$K$19,\"\")","v":78.055154929257242},{"$f":"IFERROR('Input| Projects'!J179*'Input| Escalations'!$K$19,\"\")","v":156.11030985851448},{"$f":"IFERROR('Input| Projects'!K179*'Input| Escalations'!$K$19,\"\")","v":117.08273239388588},{"$f":"IFERROR('Input| Projects'!L179*'Input| Escalations'!$K$19,\"\")","v":78.055154929257242},{"$f":"IFERROR('Input| Projects'!M179*'Input| Escalations'!$K$19,\"\")","v":156.11030985851448},{"$f":"IFERROR('Input| Projects'!N179*'Input| Escalations'!$K$19,\"\")","v":117.08273239388588},{"$f":"IFERROR('Input| Projects'!O179*'Input| Escalations'!$K$19,\"\")","v":39.027577464628621},{"$f":"IF(ABS(SUM(F179:L179)-(SUM('Input| Projects'!I179:O179)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y179*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z179*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA179*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y179*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z179*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA179*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y179*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z179*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA179*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y179*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z179*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA179*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y179*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z179*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA179*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y179*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z179*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA179*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y179*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z179*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA179*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,78.055154929257242,156.11030985851448,117.08273239388588,78.055154929257242,156.11030985851448,117.08273239388588,39.027577464628621,null,{"$f":"'Input| Projects'!Q179*N179*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R179*O179*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S179*P179*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T179*Q179*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U179*R179*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V179*S179*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W179*T179*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC179=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF179),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG179),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB179),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB179,'Input| Projects'!$Y179),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD179=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG179),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,78.055154929257242,156.11030985851448,117.08273239388588,78.055154929257242,156.11030985851448,117.08273239388588,39.027577464628621,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR179:$CO179)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR179:$CO179))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR179:$CO179)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR179:$CO179))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B180,\"\")","v":171},{"$f":"IFERROR(IF('Input| Projects'!C180=\"\",\"\",'Input| Projects'!C180),\"\")","v":"Heavy Commercial - Small"},{"$f":"IFERROR(IF('Input| Projects'!D180=\"\",\"\",'Input| Projects'!D180),\"\")","v":"MV - 3"},null,{"$f":"IFERROR('Input| Projects'!I180*'Input| Escalations'!$K$19,\"\")","v":334.52209255395962},{"$f":"IFERROR('Input| Projects'!J180*'Input| Escalations'!$K$19,\"\")","v":250.89156941546972},{"$f":"IFERROR('Input| Projects'!K180*'Input| Escalations'!$K$19,\"\")","v":501.78313883093944},{"$f":"IFERROR('Input| Projects'!L180*'Input| Escalations'!$K$19,\"\")","v":418.15261569244956},{"$f":"IFERROR('Input| Projects'!M180*'Input| Escalations'!$K$19,\"\")","v":83.630523138489906},{"$f":"IFERROR('Input| Projects'!N180*'Input| Escalations'!$K$19,\"\")","v":167.26104627697981},{"$f":"IFERROR('Input| Projects'!O180*'Input| Escalations'!$K$19,\"\")","v":167.26104627697981},{"$f":"IF(ABS(SUM(F180:L180)-(SUM('Input| Projects'!I180:O180)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y180*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z180*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA180*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y180*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z180*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA180*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y180*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z180*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA180*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y180*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z180*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA180*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y180*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z180*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA180*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y180*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z180*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA180*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y180*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z180*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA180*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,334.52209255395962,250.89156941546972,501.78313883093944,418.15261569244956,83.630523138489906,167.26104627697981,167.26104627697981,null,{"$f":"'Input| Projects'!Q180*N180*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R180*O180*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S180*P180*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T180*Q180*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U180*R180*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V180*S180*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W180*T180*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC180=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF180),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG180),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB180),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB180,'Input| Projects'!$Y180),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD180=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG180),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,334.52209255395962,250.89156941546972,501.78313883093944,418.15261569244956,83.630523138489906,167.26104627697981,167.26104627697981,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR180:$CO180)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR180:$CO180))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR180:$CO180)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR180:$CO180))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B181,\"\")","v":172},{"$f":"IFERROR(IF('Input| Projects'!C181=\"\",\"\",'Input| Projects'!C181),\"\")","v":"Light Commercial 4x4 ute"},{"$f":"IFERROR(IF('Input| Projects'!D181=\"\",\"\",'Input| Projects'!D181),\"\")","v":"MV - 5"},null,{"$f":"IFERROR('Input| Projects'!I181*'Input| Escalations'!$K$19,\"\")","v":110.39229054280668},{"$f":"IFERROR('Input| Projects'!J181*'Input| Escalations'!$K$19,\"\")","v":110.39229054280668},{"$f":"IFERROR('Input| Projects'!K181*'Input| Escalations'!$K$19,\"\")","v":55.196145271403338},{"$f":"IFERROR('Input| Projects'!L181*'Input| Escalations'!$K$19,\"\")","v":993.53061488526009},{"$f":"IFERROR('Input| Projects'!M181*'Input| Escalations'!$K$19,\"\")","v":993.53061488526009},{"$f":"IFERROR('Input| Projects'!N181*'Input| Escalations'!$K$19,\"\")","v":1379.9036317850835},{"$f":"IFERROR('Input| Projects'!O181*'Input| Escalations'!$K$19,\"\")","v":1711.0805034135035},{"$f":"IF(ABS(SUM(F181:L181)-(SUM('Input| Projects'!I181:O181)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y181*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z181*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA181*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y181*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z181*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA181*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y181*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z181*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA181*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y181*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z181*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA181*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y181*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z181*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA181*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y181*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z181*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA181*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y181*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z181*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA181*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,110.39229054280668,110.39229054280668,55.196145271403338,993.53061488526009,993.53061488526009,1379.9036317850835,1711.0805034135035,null,{"$f":"'Input| Projects'!Q181*N181*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R181*O181*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S181*P181*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T181*Q181*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U181*R181*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V181*S181*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W181*T181*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC181=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF181),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG181),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB181),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB181,'Input| Projects'!$Y181),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD181=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG181),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,110.39229054280668,110.39229054280668,55.196145271403338,993.53061488526009,993.53061488526009,1379.9036317850835,1711.0805034135035,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR181:$CO181)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR181:$CO181))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR181:$CO181)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR181:$CO181))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B182,\"\")","v":173},{"$f":"IFERROR(IF('Input| Projects'!C182=\"\",\"\",'Input| Projects'!C182),\"\")","v":"Light Commercial Van Large"},{"$f":"IFERROR(IF('Input| Projects'!D182=\"\",\"\",'Input| Projects'!D182),\"\")","v":"MV - 6"},null,{"$f":"IFERROR('Input| Projects'!I182*'Input| Escalations'!$K$19,\"\")","v":526.31475895156314},{"$f":"IFERROR('Input| Projects'!J182*'Input| Escalations'!$K$19,\"\")","v":1052.6295179031263},{"$f":"IFERROR('Input| Projects'!K182*'Input| Escalations'!$K$19,\"\")","v":789.4721384273447},{"$f":"IFERROR('Input| Projects'!L182*'Input| Escalations'!$K$19,\"\")","v":526.31475895156314},{"$f":"IFERROR('Input| Projects'!M182*'Input| Escalations'!$K$19,\"\")","v":3618.4139677919966},{"$f":"IFERROR('Input| Projects'!N182*'Input| Escalations'!$K$19,\"\")","v":4078.9393818746144},{"$f":"IFERROR('Input| Projects'!O182*'Input| Escalations'!$K$19,\"\")","v":3289.46724344727},{"$f":"IF(ABS(SUM(F182:L182)-(SUM('Input| Projects'!I182:O182)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y182*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z182*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA182*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y182*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z182*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA182*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y182*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z182*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA182*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y182*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z182*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA182*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y182*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z182*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA182*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y182*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z182*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA182*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y182*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z182*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA182*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,526.31475895156314,1052.6295179031263,789.4721384273447,526.31475895156314,3618.4139677919966,4078.9393818746144,3289.46724344727,null,{"$f":"'Input| Projects'!Q182*N182*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R182*O182*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S182*P182*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T182*Q182*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U182*R182*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V182*S182*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W182*T182*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC182=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF182),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG182),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB182),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB182,'Input| Projects'!$Y182),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD182=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG182),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,526.31475895156314,1052.6295179031263,789.4721384273447,526.31475895156314,3618.4139677919966,4078.9393818746144,3289.46724344727,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR182:$CO182)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR182:$CO182))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR182:$CO182)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR182:$CO182))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B183,\"\")","v":174},{"$f":"IFERROR(IF('Input| Projects'!C183=\"\",\"\",'Input| Projects'!C183),\"\")","v":"Light Commercial Van Small"},{"$f":"IFERROR(IF('Input| Projects'!D183=\"\",\"\",'Input| Projects'!D183),\"\")","v":"MV - 7"},null,{"$f":"IFERROR('Input| Projects'!I183*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J183*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K183*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L183*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M183*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N183*'Input| Escalations'!$K$19,\"\")","v":44.602945673861285},{"$f":"IFERROR('Input| Projects'!O183*'Input| Escalations'!$K$19,\"\")","v":133.80883702158386},{"$f":"IF(ABS(SUM(F183:L183)-(SUM('Input| Projects'!I183:O183)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y183*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z183*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA183*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y183*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z183*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA183*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y183*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z183*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA183*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y183*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z183*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA183*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y183*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z183*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA183*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y183*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z183*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA183*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y183*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z183*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA183*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,44.602945673861285,133.80883702158386,null,{"$f":"'Input| Projects'!Q183*N183*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R183*O183*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S183*P183*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T183*Q183*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U183*R183*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V183*S183*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W183*T183*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC183=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF183),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG183),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB183),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB183,'Input| Projects'!$Y183),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD183=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG183),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","",0,0,null,0,0,0,0,0,44.602945673861285,133.80883702158386,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR183:$CO183)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR183:$CO183))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR183:$CO183)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR183:$CO183))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B184,\"\")","v":175},{"$f":"IFERROR(IF('Input| Projects'!C184=\"\",\"\",'Input| Projects'!C184),\"\")","v":"Rebuild"},{"$f":"IFERROR(IF('Input| Projects'!D184=\"\",\"\",'Input| Projects'!D184),\"\")","v":"MV - 8"},null,{"$f":"IFERROR('Input| Projects'!I184*'Input| Escalations'!$K$19,\"\")","v":89.20589134772257},{"$f":"IFERROR('Input| Projects'!J184*'Input| Escalations'!$K$19,\"\")","v":44.602945673861285},{"$f":"IFERROR('Input| Projects'!K184*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L184*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M184*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N184*'Input| Escalations'!$K$19,\"\")","v":133.80883702158386},{"$f":"IFERROR('Input| Projects'!O184*'Input| Escalations'!$K$19,\"\")","v":133.80883702158386},{"$f":"IF(ABS(SUM(F184:L184)-(SUM('Input| Projects'!I184:O184)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y184*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z184*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA184*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y184*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z184*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA184*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y184*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z184*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA184*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y184*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z184*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA184*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y184*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z184*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA184*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y184*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z184*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA184*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y184*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z184*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA184*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,89.20589134772257,44.602945673861285,0,0,0,133.80883702158386,133.80883702158386,null,{"$f":"'Input| Projects'!Q184*N184*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R184*O184*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S184*P184*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T184*Q184*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U184*R184*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V184*S184*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W184*T184*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC184=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF184),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG184),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB184),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB184,'Input| Projects'!$Y184),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD184=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG184),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,"","","",0,0,null,89.20589134772257,44.602945673861285,0,0,0,133.80883702158386,133.80883702158386,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR184:$CO184)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR184:$CO184))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR184:$CO184)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR184:$CO184))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B185,\"\")","v":176},{"$f":"IFERROR(IF('Input| Projects'!C185=\"\",\"\",'Input| Projects'!C185),\"\")","v":"Plant"},{"$f":"IFERROR(IF('Input| Projects'!D185=\"\",\"\",'Input| Projects'!D185),\"\")","v":"MV - 10"},null,{"$f":"IFERROR('Input| Projects'!I185*'Input| Escalations'!$K$19,\"\")","v":334.52209255395962},{"$f":"IFERROR('Input| Projects'!J185*'Input| Escalations'!$K$19,\"\")","v":167.26104627697981},{"$f":"IFERROR('Input| Projects'!K185*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L185*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M185*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N185*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O185*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F185:L185)-(SUM('Input| Projects'!I185:O185)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y185*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z185*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA185*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y185*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z185*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA185*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y185*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z185*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA185*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y185*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z185*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA185*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y185*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z185*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA185*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y185*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z185*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA185*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y185*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z185*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA185*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,334.52209255395962,167.26104627697981,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q185*N185*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R185*O185*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S185*P185*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T185*Q185*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U185*R185*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V185*S185*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W185*T185*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC185=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF185),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG185),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB185),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB185,'Input| Projects'!$Y185),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD185=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG185),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,"","","","","",null,334.52209255395962,167.26104627697981,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR185:$CO185)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR185:$CO185))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR185:$CO185)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR185:$CO185))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B186,\"\")","v":177},{"$f":"IFERROR(IF('Input| Projects'!C186=\"\",\"\",'Input| Projects'!C186),\"\")","v":"Trailer  "},{"$f":"IFERROR(IF('Input| Projects'!D186=\"\",\"\",'Input| Projects'!D186),\"\")","v":"MV - 11"},null,{"$f":"IFERROR('Input| Projects'!I186*'Input| Escalations'!$K$19,\"\")","v":167.26104627697981},{"$f":"IFERROR('Input| Projects'!J186*'Input| Escalations'!$K$19,\"\")","v":278.76841046163304},{"$f":"IFERROR('Input| Projects'!K186*'Input| Escalations'!$K$19,\"\")","v":195.13788732314313},{"$f":"IFERROR('Input| Projects'!L186*'Input| Escalations'!$K$19,\"\")","v":13.938420523081652},{"$f":"IFERROR('Input| Projects'!M186*'Input| Escalations'!$K$19,\"\")","v":41.815261569244953},{"$f":"IFERROR('Input| Projects'!N186*'Input| Escalations'!$K$19,\"\")","v":41.815261569244953},{"$f":"IFERROR('Input| Projects'!O186*'Input| Escalations'!$K$19,\"\")","v":13.938420523081652},{"$f":"IF(ABS(SUM(F186:L186)-(SUM('Input| Projects'!I186:O186)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y186*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z186*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA186*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y186*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z186*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA186*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y186*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z186*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA186*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y186*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z186*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA186*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y186*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z186*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA186*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y186*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z186*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA186*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y186*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z186*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA186*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,167.26104627697981,278.76841046163304,195.13788732314313,13.938420523081652,41.815261569244953,41.815261569244953,13.938420523081652,null,{"$f":"'Input| Projects'!Q186*N186*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R186*O186*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S186*P186*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T186*Q186*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U186*R186*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V186*S186*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W186*T186*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC186=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF186),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG186),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB186),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB186,'Input| Projects'!$Y186),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD186=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG186),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,167.26104627697981,278.76841046163304,195.13788732314313,13.938420523081652,41.815261569244953,41.815261569244953,13.938420523081652,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR186:$CO186)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR186:$CO186))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR186:$CO186)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR186:$CO186))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B187,\"\")","v":178},{"$f":"IFERROR(IF('Input| Projects'!C187=\"\",\"\",'Input| Projects'!C187),\"\")","v":"Excavation"},{"$f":"IFERROR(IF('Input| Projects'!D187=\"\",\"\",'Input| Projects'!D187),\"\")","v":"MV - 12"},null,{"$f":"IFERROR('Input| Projects'!I187*'Input| Escalations'!$K$19,\"\")","v":89.20589134772257},{"$f":"IFERROR('Input| Projects'!J187*'Input| Escalations'!$K$19,\"\")","v":44.602945673861285},{"$f":"IFERROR('Input| Projects'!K187*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L187*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M187*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N187*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O187*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F187:L187)-(SUM('Input| Projects'!I187:O187)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y187*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z187*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA187*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y187*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z187*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA187*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y187*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z187*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA187*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y187*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z187*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA187*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y187*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z187*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA187*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y187*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z187*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA187*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y187*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z187*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA187*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,89.20589134772257,44.602945673861285,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q187*N187*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R187*O187*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S187*P187*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T187*Q187*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U187*R187*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V187*S187*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W187*T187*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC187=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF187),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG187),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB187),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB187,'Input| Projects'!$Y187),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD187=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG187),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,"","","","","",null,89.20589134772257,44.602945673861285,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR187:$CO187)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR187:$CO187))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR187:$CO187)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR187:$CO187))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B188,\"\")","v":179},{"$f":"IFERROR(IF('Input| Projects'!C188=\"\",\"\",'Input| Projects'!C188),\"\")","v":"Allocation: Property Program "},{"$f":"IFERROR(IF('Input| Projects'!D188=\"\",\"\",'Input| Projects'!D188),\"\")","v":"PRTY - 1"},null,{"$f":"IFERROR('Input| Projects'!I188*'Input| Escalations'!$K$19,\"\")","v":964.77374020172886},{"$f":"IFERROR('Input| Projects'!J188*'Input| Escalations'!$K$19,\"\")","v":964.77374020172886},{"$f":"IFERROR('Input| Projects'!K188*'Input| Escalations'!$K$19,\"\")","v":964.77374020172886},{"$f":"IFERROR('Input| Projects'!L188*'Input| Escalations'!$K$19,\"\")","v":964.77374020172886},{"$f":"IFERROR('Input| Projects'!M188*'Input| Escalations'!$K$19,\"\")","v":964.77374020172886},{"$f":"IFERROR('Input| Projects'!N188*'Input| Escalations'!$K$19,\"\")","v":964.77374020172886},{"$f":"IFERROR('Input| Projects'!O188*'Input| Escalations'!$K$19,\"\")","v":964.77374020172886},{"$f":"IF(ABS(SUM(F188:L188)-(SUM('Input| Projects'!I188:O188)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y188*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z188*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA188*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005496038064574},{"$f":"'Input| Projects'!$Y188*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z188*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA188*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0016574204592301},{"$f":"'Input| Projects'!$Y188*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z188*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA188*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0030912212939693},{"$f":"'Input| Projects'!$Y188*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z188*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA188*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0040994571353643},{"$f":"'Input| Projects'!$Y188*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z188*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA188*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050489031973808},{"$f":"'Input| Projects'!$Y188*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z188*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA188*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0061686123380116},{"$f":"'Input| Projects'!$Y188*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z188*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA188*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073860338450742},null,965.30398352171392,966.37277593726719,967.75606933130291,968.72878879501093,969.64478942338246,970.72505539892677,971.89959169969768,null,{"$f":"'Input| Projects'!Q188*N188*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R188*O188*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S188*P188*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T188*Q188*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U188*R188*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V188*S188*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W188*T188*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC188=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF188),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG188),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB188),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB188,'Input| Projects'!$Y188),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD188=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG188),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,965.30398352171392,966.37277593726719,967.75606933130291,968.72878879501093,969.64478942338246,970.72505539892677,971.89959169969768,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR188:$CO188)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR188:$CO188))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR188:$CO188)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR188:$CO188))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B189,\"\")","v":180},{"$f":"IFERROR(IF('Input| Projects'!C189=\"\",\"\",'Input| Projects'!C189),\"\")","v":"Sydney office movement (inc. control room fit outs and relocation)"},{"$f":"IFERROR(IF('Input| Projects'!D189=\"\",\"\",'Input| Projects'!D189),\"\")","v":"PRTY - 2"},null,{"$f":"IFERROR('Input| Projects'!I189*'Input| Escalations'!$K$19,\"\")","v":3066.4525150779632},{"$f":"IFERROR('Input| Projects'!J189*'Input| Escalations'!$K$19,\"\")","v":3066.4525150779632},{"$f":"IFERROR('Input| Projects'!K189*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L189*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M189*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N189*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O189*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F189:L189)-(SUM('Input| Projects'!I189:O189)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y189*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z189*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA189*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005496038064574},{"$f":"'Input| Projects'!$Y189*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z189*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA189*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0016574204592301},{"$f":"'Input| Projects'!$Y189*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z189*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA189*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0030912212939693},{"$f":"'Input| Projects'!$Y189*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z189*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA189*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0040994571353643},{"$f":"'Input| Projects'!$Y189*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z189*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA189*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050489031973808},{"$f":"'Input| Projects'!$Y189*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z189*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA189*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0061686123380116},{"$f":"'Input| Projects'!$Y189*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z189*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA189*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073860338450742},null,3068.1378490525708,3071.5349162137109,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q189*N189*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R189*O189*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S189*P189*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T189*Q189*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U189*R189*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V189*S189*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W189*T189*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC189=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF189),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG189),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB189),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB189,'Input| Projects'!$Y189),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD189=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG189),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,"","","","","",null,3068.1378490525708,3071.5349162137109,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR189:$CO189)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR189:$CO189))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR189:$CO189)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR189:$CO189))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B190,\"\")","v":181},{"$f":"IFERROR(IF('Input| Projects'!C190=\"\",\"\",'Input| Projects'!C190),\"\")","v":"Melb office lease end improvements  "},{"$f":"IFERROR(IF('Input| Projects'!D190=\"\",\"\",'Input| Projects'!D190),\"\")","v":"PRTY - 3"},null,{"$f":"IFERROR('Input| Projects'!I190*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J190*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K190*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L190*'Input| Escalations'!$K$19,\"\")","v":1059.3199597542055},{"$f":"IFERROR('Input| Projects'!M190*'Input| Escalations'!$K$19,\"\")","v":1059.3199597542055},{"$f":"IFERROR('Input| Projects'!N190*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O190*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F190:L190)-(SUM('Input| Projects'!I190:O190)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y190*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z190*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA190*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005496038064574},{"$f":"'Input| Projects'!$Y190*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z190*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA190*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0016574204592301},{"$f":"'Input| Projects'!$Y190*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z190*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA190*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0030912212939693},{"$f":"'Input| Projects'!$Y190*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z190*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA190*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0040994571353643},{"$f":"'Input| Projects'!$Y190*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z190*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA190*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050489031973808},{"$f":"'Input| Projects'!$Y190*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z190*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA190*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0061686123380116},{"$f":"'Input| Projects'!$Y190*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z190*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA190*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073860338450742},null,0,0,0,1063.6625965218536,1064.6683636860578,0,0,null,{"$f":"'Input| Projects'!Q190*N190*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R190*O190*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S190*P190*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T190*Q190*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U190*R190*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V190*S190*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W190*T190*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC190=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF190),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG190),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB190),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB190,'Input| Projects'!$Y190),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD190=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG190),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","",0,0,"","",null,0,0,0,1063.6625965218536,1064.6683636860578,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR190:$CO190)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR190:$CO190))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR190:$CO190)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR190:$CO190))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B191,\"\")","v":182},{"$f":"IFERROR(IF('Input| Projects'!C191=\"\",\"\",'Input| Projects'!C191),\"\")","v":"Old Guildford Meter Center Upgrades"},{"$f":"IFERROR(IF('Input| Projects'!D191=\"\",\"\",'Input| Projects'!D191),\"\")","v":"PRTY - 4"},null,{"$f":"IFERROR('Input| Projects'!I191*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J191*'Input| Escalations'!$K$19,\"\")","v":557.53682092326608},{"$f":"IFERROR('Input| Projects'!K191*'Input| Escalations'!$K$19,\"\")","v":557.53682092326608},{"$f":"IFERROR('Input| Projects'!L191*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M191*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N191*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O191*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F191:L191)-(SUM('Input| Projects'!I191:O191)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y191*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z191*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA191*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005496038064574},{"$f":"'Input| Projects'!$Y191*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z191*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA191*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0016574204592301},{"$f":"'Input| Projects'!$Y191*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z191*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA191*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0030912212939693},{"$f":"'Input| Projects'!$Y191*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z191*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA191*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0040994571353643},{"$f":"'Input| Projects'!$Y191*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z191*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA191*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050489031973808},{"$f":"'Input| Projects'!$Y191*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z191*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA191*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0061686123380116},{"$f":"'Input| Projects'!$Y191*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z191*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA191*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073860338450742},null,0,558.4608938570384,559.26029061627605,0,0,0,0,null,{"$f":"'Input| Projects'!Q191*N191*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R191*O191*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S191*P191*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T191*Q191*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U191*R191*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V191*S191*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W191*T191*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC191=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF191),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG191),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB191),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB191,'Input| Projects'!$Y191),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD191=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG191),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"",0,0,"","","","",null,0,558.4608938570384,559.26029061627605,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR191:$CO191)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR191:$CO191))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR191:$CO191)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR191:$CO191))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B192,\"\")","v":183},{"$f":"IFERROR(IF('Input| Projects'!C192=\"\",\"\",'Input| Projects'!C192),\"\")","v":"RY24-25 non routine depo movement"},{"$f":"IFERROR(IF('Input| Projects'!D192=\"\",\"\",'Input| Projects'!D192),\"\")","v":"PRTY - 5"},null,{"$f":"IFERROR('Input| Projects'!I192*'Input| Escalations'!$K$19,\"\")","v":1115.0736418465322},{"$f":"IFERROR('Input| Projects'!J192*'Input| Escalations'!$K$19,\"\")","v":1115.0736418465322},{"$f":"IFERROR('Input| Projects'!K192*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L192*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M192*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N192*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O192*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F192:L192)-(SUM('Input| Projects'!I192:O192)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y192*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z192*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA192*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0005496038064574},{"$f":"'Input| Projects'!$Y192*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z192*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA192*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0016574204592301},{"$f":"'Input| Projects'!$Y192*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z192*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA192*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0030912212939693},{"$f":"'Input| Projects'!$Y192*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z192*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA192*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0040994571353643},{"$f":"'Input| Projects'!$Y192*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z192*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA192*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0050489031973808},{"$f":"'Input| Projects'!$Y192*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z192*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA192*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0061686123380116},{"$f":"'Input| Projects'!$Y192*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z192*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA192*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073860338450742},null,1115.6864905645714,1116.9217877140768,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q192*N192*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R192*O192*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S192*P192*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T192*Q192*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U192*R192*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V192*S192*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W192*T192*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC192=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF192),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG192),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB192),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB192,'Input| Projects'!$Y192),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD192=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG192),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,"","","","","",null,1115.6864905645714,1116.9217877140768,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR192:$CO192)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR192:$CO192))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR192:$CO192)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR192:$CO192))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B193,\"\")","v":184},{"$f":"IFERROR(IF('Input| Projects'!C193=\"\",\"\",'Input| Projects'!C193),\"\")","v":"Minor Capital - Mains Interconnect"},{"$f":"IFERROR(IF('Input| Projects'!D193=\"\",\"\",'Input| Projects'!D193),\"\")","v":"R-DAA"},null,{"$f":"IFERROR('Input| Projects'!I193*'Input| Escalations'!$K$19,\"\")","v":909.09024512587371},{"$f":"IFERROR('Input| Projects'!J193*'Input| Escalations'!$K$19,\"\")","v":909.09024512587371},{"$f":"IFERROR('Input| Projects'!K193*'Input| Escalations'!$K$19,\"\")","v":909.09024512587371},{"$f":"IFERROR('Input| Projects'!L193*'Input| Escalations'!$K$19,\"\")","v":909.09024512587371},{"$f":"IFERROR('Input| Projects'!M193*'Input| Escalations'!$K$19,\"\")","v":909.09024512587371},{"$f":"IFERROR('Input| Projects'!N193*'Input| Escalations'!$K$19,\"\")","v":909.09024512587371},{"$f":"IFERROR('Input| Projects'!O193*'Input| Escalations'!$K$19,\"\")","v":909.09024512587371},{"$f":"IF(ABS(SUM(F193:L193)-(SUM('Input| Projects'!I193:O193)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y193*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z193*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA193*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007340682859358},{"$f":"'Input| Projects'!$Y193*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z193*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA193*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022137033646554},{"$f":"'Input| Projects'!$Y193*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z193*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA193*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041287332621276},{"$f":"'Input| Projects'!$Y193*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z193*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA193*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054753650489094},{"$f":"'Input| Projects'!$Y193*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z193*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA193*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067434753406221},{"$f":"'Input| Projects'!$Y193*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z193*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA193*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082389944035406},{"$f":"'Input| Projects'!$Y193*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z193*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA193*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0098650212040303},null,909.75757944387419,911.10270126028433,912.84363625920059,914.06784608034047,915.22067277628014,916.58023456777914,918.05843967041756,null,{"$f":"'Input| Projects'!Q193*N193*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R193*O193*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S193*P193*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T193*Q193*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U193*R193*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V193*S193*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W193*T193*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF193),\"\"))),\"\")","v":28.496287715142984},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF193),\"\"))),\"\")","v":28.852846130023902},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF193),\"\"))),\"\")","v":29.315703196548572},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF193),\"\"))),\"\")","v":29.642111420878759},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF193),\"\"))),\"\")","v":29.950189981570485},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF193),\"\"))),\"\")","v":30.314392262053111},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC193=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF193),\"\"))),\"\")","v":30.711453180013983},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG193),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG193),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG193),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG193),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG193),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG193),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB193),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB193,'Input| Projects'!$Y193),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD193=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG193),\"\"))),\"\")","v":0},null,28.496287715142984,28.852846130023902,29.315703196548572,29.642111420878759,29.950189981570485,30.314392262053111,30.711453180013983,null,0,0,0,0,0,0,0,null,938.2538671590172,939.9555473903082,942.1593394557492,943.70995750121926,945.17086275785061,946.8946268298323,948.76989285043157,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR193:$CO193)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR193:$CO193))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR193:$CO193)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR193:$CO193))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B194,\"\")","v":185},{"$f":"IFERROR(IF('Input| Projects'!C194=\"\",\"\",'Input| Projects'!C194),\"\")","v":"Minor Capital - Relocations  "},{"$f":"IFERROR(IF('Input| Projects'!D194=\"\",\"\",'Input| Projects'!D194),\"\")","v":"R-GAW"},null,{"$f":"IFERROR('Input| Projects'!I194*'Input| Escalations'!$K$19,\"\")","v":643.63382213030002},{"$f":"IFERROR('Input| Projects'!J194*'Input| Escalations'!$K$19,\"\")","v":643.63382213030002},{"$f":"IFERROR('Input| Projects'!K194*'Input| Escalations'!$K$19,\"\")","v":643.63382213030002},{"$f":"IFERROR('Input| Projects'!L194*'Input| Escalations'!$K$19,\"\")","v":643.63382213030002},{"$f":"IFERROR('Input| Projects'!M194*'Input| Escalations'!$K$19,\"\")","v":643.63382213030002},{"$f":"IFERROR('Input| Projects'!N194*'Input| Escalations'!$K$19,\"\")","v":643.63382213030002},{"$f":"IFERROR('Input| Projects'!O194*'Input| Escalations'!$K$19,\"\")","v":643.63382213030002},{"$f":"IF(ABS(SUM(F194:L194)-(SUM('Input| Projects'!I194:O194)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y194*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z194*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA194*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000738249202509},{"$f":"'Input| Projects'!$Y194*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z194*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA194*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022263116046009},{"$f":"'Input| Projects'!$Y194*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z194*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA194*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041522486348151},{"$f":"'Input| Projects'!$Y194*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z194*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA194*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055065502191665},{"$f":"'Input| Projects'!$Y194*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z194*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA194*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067818830859949},{"$f":"'Input| Projects'!$Y194*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z194*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA194*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082859199401808},{"$f":"'Input| Projects'!$Y194*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z194*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA194*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0099212078442068},null,644.10898428619555,645.06675157762231,646.30634978956141,647.17802409461456,647.99887146217975,648.96692045126429,650.01944705521601,null,{"$f":"'Input| Projects'!Q194*N194*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R194*O194*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S194*P194*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T194*Q194*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U194*R194*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V194*S194*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W194*T194*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF194),\"\"))),\"\")","v":20.175391061152791},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF194),\"\"))),\"\")","v":20.428006306114991},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF194),\"\"))),\"\")","v":20.755937130831391},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF194),\"\"))),\"\")","v":20.987198249691634},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF194),\"\"))),\"\")","v":21.20547523174189},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF194),\"\"))),\"\")","v":21.463519558583133},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC194=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF194),\"\"))),\"\")","v":21.744848641118711},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG194),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG194),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG194),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG194),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG194),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG194),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB194),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB194,'Input| Projects'!$Y194),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD194=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG194),\"\"))),\"\")","v":0},null,20.175391061152791,20.428006306114991,20.755937130831391,20.987198249691634,21.20547523174189,21.463519558583133,21.744848641118711,null,0,0,0,0,0,0,0,null,664.28437534734837,665.49475788373729,667.06228692039281,668.16522234430624,669.20434669392159,670.43044000984742,671.76429569633467,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR194:$CO194)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR194:$CO194))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR194:$CO194)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR194:$CO194))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B195,\"\")","v":186},{"$f":"IFERROR(IF('Input| Projects'!C195=\"\",\"\",'Input| Projects'!C195),\"\")","v":"Minor Capital: Connections Renewal"},{"$f":"IFERROR(IF('Input| Projects'!D195=\"\",\"\",'Input| Projects'!D195),\"\")","v":"R-RAB"},null,{"$f":"IFERROR('Input| Projects'!I195*'Input| Escalations'!$K$19,\"\")","v":873.00665373757465},{"$f":"IFERROR('Input| Projects'!J195*'Input| Escalations'!$K$19,\"\")","v":873.00665373757465},{"$f":"IFERROR('Input| Projects'!K195*'Input| Escalations'!$K$19,\"\")","v":873.00665373757465},{"$f":"IFERROR('Input| Projects'!L195*'Input| Escalations'!$K$19,\"\")","v":873.00665373757465},{"$f":"IFERROR('Input| Projects'!M195*'Input| Escalations'!$K$19,\"\")","v":873.00665373757465},{"$f":"IFERROR('Input| Projects'!N195*'Input| Escalations'!$K$19,\"\")","v":873.00665373757465},{"$f":"IFERROR('Input| Projects'!O195*'Input| Escalations'!$K$19,\"\")","v":873.00665373757465},{"$f":"IF(ABS(SUM(F195:L195)-(SUM('Input| Projects'!I195:O195)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y195*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z195*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA195*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002626501053338},{"$f":"'Input| Projects'!$Y195*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z195*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA195*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007920644891548},{"$f":"'Input| Projects'!$Y195*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z195*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA195*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014772634194522},{"$f":"'Input| Projects'!$Y195*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z195*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA195*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019590891397845},{"$f":"'Input| Projects'!$Y195*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z195*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA195*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024128198186253},{"$f":"'Input| Projects'!$Y195*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z195*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA195*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029479175022196},{"$f":"'Input| Projects'!$Y195*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z195*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA195*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035297109383434},null,873.23594902713592,873.69813130679609,874.29631453207958,874.71695159187152,875.11306149350446,875.58020533168178,876.08811487251876,null,{"$f":"'Input| Projects'!Q195*N195*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R195*O195*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S195*P195*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T195*Q195*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U195*R195*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V195*S195*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W195*T195*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF195),\"\"))),\"\")","v":27.352322650496117},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF195),\"\"))),\"\")","v":27.668316329009301},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF195),\"\"))),\"\")","v":28.077767368453173},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF195),\"\"))),\"\")","v":28.366009647973907},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF195),\"\"))),\"\")","v":28.637686217880105},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF195),\"\"))),\"\")","v":28.958383347454603},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC195=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF195),\"\"))),\"\")","v":29.307436170548453},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG195),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG195),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG195),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG195),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG195),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG195),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB195),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB195,'Input| Projects'!$Y195),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD195=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG195),\"\"))),\"\")","v":0},null,27.352322650496117,27.668316329009301,28.077767368453173,28.366009647973907,28.637686217880105,28.958383347454603,29.307436170548453,null,0,0,0,0,0,0,0,null,900.58827167763206,901.36644763580534,902.3740819005327,903.08296123984542,903.75074771138452,904.53858867913641,905.39555104306726,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR195:$CO195)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR195:$CO195))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR195:$CO195)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR195:$CO195))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B196,\"\")","v":187},{"$f":"IFERROR(IF('Input| Projects'!C196=\"\",\"\",'Input| Projects'!C196),\"\")","v":"Minor Capital – Mains integrity renewals "},{"$f":"IFERROR(IF('Input| Projects'!D196=\"\",\"\",'Input| Projects'!D196),\"\")","v":"R-RAC"},null,{"$f":"IFERROR('Input| Projects'!I196*'Input| Escalations'!$K$19,\"\")","v":832.74808662614089},{"$f":"IFERROR('Input| Projects'!J196*'Input| Escalations'!$K$19,\"\")","v":832.74808662614089},{"$f":"IFERROR('Input| Projects'!K196*'Input| Escalations'!$K$19,\"\")","v":832.74808662614089},{"$f":"IFERROR('Input| Projects'!L196*'Input| Escalations'!$K$19,\"\")","v":832.74808662614089},{"$f":"IFERROR('Input| Projects'!M196*'Input| Escalations'!$K$19,\"\")","v":832.74808662614089},{"$f":"IFERROR('Input| Projects'!N196*'Input| Escalations'!$K$19,\"\")","v":832.74808662614089},{"$f":"IFERROR('Input| Projects'!O196*'Input| Escalations'!$K$19,\"\")","v":832.74808662614089},{"$f":"IF(ABS(SUM(F196:L196)-(SUM('Input| Projects'!I196:O196)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y196*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z196*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA196*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002608710096335},{"$f":"'Input| Projects'!$Y196*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z196*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA196*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007866993341505},{"$f":"'Input| Projects'!$Y196*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z196*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA196*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014672569776333},{"$f":"'Input| Projects'!$Y196*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z196*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA196*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019458189868535},{"$f":"'Input| Projects'!$Y196*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z196*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA196*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0023964762601125},{"$f":"'Input| Projects'!$Y196*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z196*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA196*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029279493878098},{"$f":"'Input| Projects'!$Y196*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z196*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA196*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035058019680967},null,832.96532646026935,833.40320899140477,833.96994206685383,834.36846366436396,834.74374764639458,835.1863308765777,835.66753650716362,null,{"$f":"'Input| Projects'!Q196*N196*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R196*O196*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S196*P196*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T196*Q196*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U196*R196*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V196*S196*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W196*T196*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF196),\"\"))),\"\")","v":26.090928106429931},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF196),\"\"))),\"\")","v":26.392254704146318},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF196),\"\"))),\"\")","v":26.782697852463972},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF196),\"\"))),\"\")","v":27.057557129990862},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF196),\"\"))),\"\")","v":27.316618354018452},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF196),\"\"))),\"\")","v":27.622422010918058},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC196=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF196),\"\"))),\"\")","v":27.955262227871838},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG196),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG196),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG196),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG196),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG196),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG196),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB196),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB196,'Input| Projects'!$Y196),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD196=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG196),\"\"))),\"\")","v":0},null,26.090928106429931,26.392254704146318,26.782697852463972,27.057557129990862,27.316618354018452,27.622422010918058,27.955262227871838,null,0,0,0,0,0,0,0,null,859.05625456669929,859.79546369555112,860.75263991931786,861.42602079435483,862.06036600041307,862.80875288749576,863.62279873503542,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR196:$CO196)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR196:$CO196))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR196:$CO196)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR196:$CO196))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B197,\"\")","v":188},{"$f":"IFERROR(IF('Input| Projects'!C197=\"\",\"\",'Input| Projects'!C197),\"\")","v":"Minor Capital - Pipework "},{"$f":"IFERROR(IF('Input| Projects'!D197=\"\",\"\",'Input| Projects'!D197),\"\")","v":"R-RAKP"},null,{"$f":"IFERROR('Input| Projects'!I197*'Input| Escalations'!$K$19,\"\")","v":2966.0958873117756},{"$f":"IFERROR('Input| Projects'!J197*'Input| Escalations'!$K$19,\"\")","v":2966.0958873117756},{"$f":"IFERROR('Input| Projects'!K197*'Input| Escalations'!$K$19,\"\")","v":2966.0958873117756},{"$f":"IFERROR('Input| Projects'!L197*'Input| Escalations'!$K$19,\"\")","v":2966.0958873117756},{"$f":"IFERROR('Input| Projects'!M197*'Input| Escalations'!$K$19,\"\")","v":2966.0958873117756},{"$f":"IFERROR('Input| Projects'!N197*'Input| Escalations'!$K$19,\"\")","v":2966.0958873117756},{"$f":"IFERROR('Input| Projects'!O197*'Input| Escalations'!$K$19,\"\")","v":2966.0958873117756},{"$f":"IF(ABS(SUM(F197:L197)-(SUM('Input| Projects'!I197:O197)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y197*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z197*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA197*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y197*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z197*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA197*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y197*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z197*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA197*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y197*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z197*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA197*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y197*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z197*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA197*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y197*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z197*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA197*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y197*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z197*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA197*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,2969.0105328464801,2974.8854791666095,2982.4891768694433,2987.8360286534448,2992.8711079097866,2998.8091221821833,3005.2653222989284,null,{"$f":"'Input| Projects'!Q197*N197*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R197*O197*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S197*P197*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T197*Q197*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U197*R197*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V197*S197*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W197*T197*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF197),\"\"))),\"\")","v":92.998157184908479},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF197),\"\"))),\"\")","v":94.208822854006158},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF197),\"\"))),\"\")","v":95.781757163059609},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF197),\"\"))),\"\")","v":96.891897957514374},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF197),\"\"))),\"\")","v":97.940377592588163},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF197),\"\"))),\"\")","v":99.180707395159828},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC197=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF197),\"\"))),\"\")","v":100.53397610770551},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG197),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG197),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG197),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG197),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG197),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG197),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB197),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB197,'Input| Projects'!$Y197),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD197=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG197),\"\"))),\"\")","v":0},null,92.998157184908479,94.208822854006158,95.781757163059609,96.891897957514374,97.940377592588163,99.180707395159828,100.53397610770551,null,0,0,0,0,0,0,0,null,3062.0086900313886,3069.0943020206155,3078.2709340325027,3084.727926610959,3090.8114855023746,3097.9898295773432,3105.7992984066341,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR197:$CO197)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR197:$CO197))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR197:$CO197)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR197:$CO197))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B198,\"\")","v":189},{"$f":"IFERROR(IF('Input| Projects'!C198=\"\",\"\",'Input| Projects'!C198),\"\")","v":"Allocation: Emission Pressure Reduction"},{"$f":"IFERROR(IF('Input| Projects'!D198=\"\",\"\",'Input| Projects'!D198),\"\")","v":"R-RAKE"},null,{"$f":"IFERROR('Input| Projects'!I198*'Input| Escalations'!$K$19,\"\")","v":256.46693762470238},{"$f":"IFERROR('Input| Projects'!J198*'Input| Escalations'!$K$19,\"\")","v":256.46693762470238},{"$f":"IFERROR('Input| Projects'!K198*'Input| Escalations'!$K$19,\"\")","v":256.46693762470238},{"$f":"IFERROR('Input| Projects'!L198*'Input| Escalations'!$K$19,\"\")","v":256.46693762470238},{"$f":"IFERROR('Input| Projects'!M198*'Input| Escalations'!$K$19,\"\")","v":256.46693762470238},{"$f":"IFERROR('Input| Projects'!N198*'Input| Escalations'!$K$19,\"\")","v":256.46693762470238},{"$f":"IFERROR('Input| Projects'!O198*'Input| Escalations'!$K$19,\"\")","v":256.46693762470238},{"$f":"IF(ABS(SUM(F198:L198)-(SUM('Input| Projects'!I198:O198)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y198*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z198*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA198*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y198*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z198*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA198*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y198*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z198*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA198*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y198*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z198*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA198*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y198*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z198*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA198*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y198*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z198*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA198*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y198*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z198*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA198*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,256.71895584762797,257.2269399279399,257.88440251126764,258.34672428206477,258.78208827791389,259.29552560221879,259.85376846945616,null,{"$f":"'Input| Projects'!Q198*N198*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R198*O198*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S198*P198*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T198*Q198*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U198*R198*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V198*S198*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W198*T198*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF198),\"\"))),\"\")","v":8.0411940423041166},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF198),\"\"))),\"\")","v":8.1458756603088016},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF198),\"\"))),\"\")","v":8.2818812584600412},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF198),\"\"))),\"\")","v":8.3778708760256784},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF198),\"\"))),\"\")","v":8.4685288895846913},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF198),\"\"))),\"\")","v":8.5757754514611868},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC198=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF198),\"\"))),\"\")","v":8.6927874078091225},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG198),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG198),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG198),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG198),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG198),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG198),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB198),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB198,'Input| Projects'!$Y198),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD198=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG198),\"\"))),\"\")","v":0},null,8.0411940423041166,8.1458756603088016,8.2818812584600412,8.3778708760256784,8.4685288895846913,8.5757754514611868,8.6927874078091225,null,0,0,0,0,0,0,0,null,264.76014988993211,265.37281558824867,266.16628376972767,266.72459515809044,267.2506171674986,267.87130105367999,268.54655587726529,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR198:$CO198)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR198:$CO198))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR198:$CO198)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR198:$CO198))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B199,\"\")","v":190},{"$f":"IFERROR(IF('Input| Projects'!C199=\"\",\"\",'Input| Projects'!C199),\"\")","v":"Minor Capital - Washaways "},{"$f":"IFERROR(IF('Input| Projects'!D199=\"\",\"\",'Input| Projects'!D199),\"\")","v":"R-RAKW"},null,{"$f":"IFERROR('Input| Projects'!I199*'Input| Escalations'!$K$19,\"\")","v":464.84966966569863},{"$f":"IFERROR('Input| Projects'!J199*'Input| Escalations'!$K$19,\"\")","v":464.84966966569863},{"$f":"IFERROR('Input| Projects'!K199*'Input| Escalations'!$K$19,\"\")","v":464.84966966569863},{"$f":"IFERROR('Input| Projects'!L199*'Input| Escalations'!$K$19,\"\")","v":464.84966966569863},{"$f":"IFERROR('Input| Projects'!M199*'Input| Escalations'!$K$19,\"\")","v":464.84966966569863},{"$f":"IFERROR('Input| Projects'!N199*'Input| Escalations'!$K$19,\"\")","v":464.84966966569863},{"$f":"IFERROR('Input| Projects'!O199*'Input| Escalations'!$K$19,\"\")","v":464.84966966569863},{"$f":"IF(ABS(SUM(F199:L199)-(SUM('Input| Projects'!I199:O199)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y199*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z199*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA199*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y199*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z199*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA199*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y199*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z199*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA199*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y199*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z199*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA199*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y199*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z199*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA199*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y199*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z199*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA199*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y199*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z199*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA199*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,465.30645598194542,466.22718375339014,467.41884326127058,468.25680750112434,469.04591042226167,469.97652226957297,470.98834474786941,null,{"$f":"'Input| Projects'!Q199*N199*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R199*O199*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S199*P199*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T199*Q199*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U199*R199*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V199*S199*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W199*T199*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF199),\"\"))),\"\")","v":14.574769086815893},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF199),\"\"))),\"\")","v":14.764505884861794},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF199),\"\"))),\"\")","v":15.011017805496978},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF199),\"\"))),\"\")","v":15.185000239373188},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF199),\"\"))),\"\")","v":15.349319071444725},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF199),\"\"))),\"\")","v":15.543704863714074},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC199=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF199),\"\"))),\"\")","v":15.755790560837616},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG199),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG199),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG199),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG199),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG199),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG199),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB199),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB199,'Input| Projects'!$Y199),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD199=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG199),\"\"))),\"\")","v":0},null,14.574769086815893,14.764505884861794,15.011017805496978,15.185000239373188,15.349319071444725,15.543704863714074,15.755790560837616,null,0,0,0,0,0,0,0,null,479.8812250687613,480.99168963825196,482.42986106676756,483.44180774049755,484.39522949370638,485.52022713328705,486.74413530870703,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR199:$CO199)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR199:$CO199))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR199:$CO199)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR199:$CO199))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B200,\"\")","v":191},{"$f":"IFERROR(IF('Input| Projects'!C200=\"\",\"\",'Input| Projects'!C200),\"\")","v":"Minor Capital – PRS "},{"$f":"IFERROR(IF('Input| Projects'!D200=\"\",\"\",'Input| Projects'!D200),\"\")","v":"R-RFP"},null,{"$f":"IFERROR('Input| Projects'!I200*'Input| Escalations'!$K$19,\"\")","v":28.492385531761851},{"$f":"IFERROR('Input| Projects'!J200*'Input| Escalations'!$K$19,\"\")","v":28.492385531761851},{"$f":"IFERROR('Input| Projects'!K200*'Input| Escalations'!$K$19,\"\")","v":28.492385531761851},{"$f":"IFERROR('Input| Projects'!L200*'Input| Escalations'!$K$19,\"\")","v":28.492385531761851},{"$f":"IFERROR('Input| Projects'!M200*'Input| Escalations'!$K$19,\"\")","v":28.492385531761851},{"$f":"IFERROR('Input| Projects'!N200*'Input| Escalations'!$K$19,\"\")","v":28.492385531761851},{"$f":"IFERROR('Input| Projects'!O200*'Input| Escalations'!$K$19,\"\")","v":28.492385531761851},{"$f":"IF(ABS(SUM(F200:L200)-(SUM('Input| Projects'!I200:O200)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y200*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z200*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA200*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0012068221780088},{"$f":"'Input| Projects'!$Y200*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z200*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA200*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0036393702972648},{"$f":"'Input| Projects'!$Y200*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z200*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA200*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067877157524472},{"$f":"'Input| Projects'!$Y200*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z200*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA200*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0090016039383785},{"$f":"'Input| Projects'!$Y200*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z200*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA200*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110864012978629},{"$f":"'Input| Projects'!$Y200*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z200*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA200*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0135450629882587},{"$f":"'Input| Projects'!$Y200*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z200*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA200*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0162182818732921},null,28.526770774525961,28.596079873364364,28.68578374586059,28.748862701578357,28.808263551700385,28.878316688475319,28.954483071558474,null,{"$f":"'Input| Projects'!Q200*N200*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R200*O200*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S200*P200*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T200*Q200*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U200*R200*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V200*S200*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W200*T200*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF200),\"\"))),\"\")","v":0.8935425062045057},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF200),\"\"))),\"\")","v":0.90558209449578464},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF200),\"\"))),\"\")","v":0.92123545462855327},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF200),\"\"))),\"\")","v":0.93229074305369508},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF200),\"\"))),\"\")","v":0.94273762828725816},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF200),\"\"))),\"\")","v":0.95510309621181277},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC200=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF200),\"\"))),\"\")","v":0.96860310060752786},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG200),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG200),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG200),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG200),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG200),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG200),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB200),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB200,'Input| Projects'!$Y200),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD200=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG200),\"\"))),\"\")","v":0},null,0.8935425062045057,0.90558209449578464,0.92123545462855327,0.93229074305369508,0.94273762828725816,0.95510309621181277,0.96860310060752786,null,0,0,0,0,0,0,0,null,29.420313280730465,29.501661967860148,29.607019200489145,29.681153444632052,29.751001179987643,29.833419784687131,29.923086172166002,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR200:$CO200)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR200:$CO200))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR200:$CO200)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR200:$CO200))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B201,\"\")","v":192},{"$f":"IFERROR(IF('Input| Projects'!C201=\"\",\"\",'Input| Projects'!C201),\"\")","v":"Minor Capital - Boundary Regulator Upgrades "},{"$f":"IFERROR(IF('Input| Projects'!D201=\"\",\"\",'Input| Projects'!D201),\"\")","v":"R-RFSB"},null,{"$f":"IFERROR('Input| Projects'!I201*'Input| Escalations'!$K$19,\"\")","v":70.136805019326729},{"$f":"IFERROR('Input| Projects'!J201*'Input| Escalations'!$K$19,\"\")","v":70.136805019326729},{"$f":"IFERROR('Input| Projects'!K201*'Input| Escalations'!$K$19,\"\")","v":70.136805019326729},{"$f":"IFERROR('Input| Projects'!L201*'Input| Escalations'!$K$19,\"\")","v":70.136805019326729},{"$f":"IFERROR('Input| Projects'!M201*'Input| Escalations'!$K$19,\"\")","v":70.136805019326729},{"$f":"IFERROR('Input| Projects'!N201*'Input| Escalations'!$K$19,\"\")","v":70.136805019326729},{"$f":"IFERROR('Input| Projects'!O201*'Input| Escalations'!$K$19,\"\")","v":70.136805019326729},{"$f":"IF(ABS(SUM(F201:L201)-(SUM('Input| Projects'!I201:O201)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y201*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z201*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA201*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008115096356791},{"$f":"'Input| Projects'!$Y201*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z201*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA201*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024472404616456},{"$f":"'Input| Projects'!$Y201*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z201*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA201*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0045642985667114},{"$f":"'Input| Projects'!$Y201*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z201*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA201*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0060529947706238},{"$f":"'Input| Projects'!$Y201*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z201*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA201*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0074548857670682},{"$f":"'Input| Projects'!$Y201*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z201*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA201*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0091081762758016},{"$f":"'Input| Projects'!$Y201*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z201*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA201*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0109057425809411},null,70.193721712415666,70.308446646420578,70.456930337950155,70.561342733336971,70.65966688881295,70.775623402864284,70.901698960317162,null,{"$f":"'Input| Projects'!Q201*N201*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R201*O201*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S201*P201*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T201*Q201*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U201*R201*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V201*S201*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W201*T201*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF201),\"\"))),\"\")","v":2.1986741687125217},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF201),\"\"))),\"\")","v":2.226531421676289},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF201),\"\"))),\"\")","v":2.2627034640801851},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF201),\"\"))),\"\")","v":2.2882187490539425},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF201),\"\"))),\"\")","v":2.3123062123747968},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF201),\"\"))),\"\")","v":2.3407879959767097},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC201=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF201),\"\"))),\"\")","v":2.3718470566916694},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG201),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG201),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG201),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG201),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG201),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG201),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB201),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB201,'Input| Projects'!$Y201),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD201=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG201),\"\"))),\"\")","v":0},null,2.1986741687125217,2.226531421676289,2.2627034640801851,2.2882187490539425,2.3123062123747968,2.3407879959767097,2.3718470566916694,null,0,0,0,0,0,0,0,null,72.392395881128181,72.534978068096862,72.719633802030344,72.849561482390911,72.971973101187743,73.116411398840995,73.273546017008826,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR201:$CO201)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR201:$CO201))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR201:$CO201)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR201:$CO201))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B202,\"\")","v":193},{"$f":"IFERROR(IF('Input| Projects'!C202=\"\",\"\",'Input| Projects'!C202),\"\")","v":"Minor Capital - DRS  "},{"$f":"IFERROR(IF('Input| Projects'!D202=\"\",\"\",'Input| Projects'!D202),\"\")","v":"R-RFS"},null,{"$f":"IFERROR('Input| Projects'!I202*'Input| Escalations'!$K$19,\"\")","v":1226.5810060311853},{"$f":"IFERROR('Input| Projects'!J202*'Input| Escalations'!$K$19,\"\")","v":1226.5810060311853},{"$f":"IFERROR('Input| Projects'!K202*'Input| Escalations'!$K$19,\"\")","v":1226.5810060311853},{"$f":"IFERROR('Input| Projects'!L202*'Input| Escalations'!$K$19,\"\")","v":1226.5810060311853},{"$f":"IFERROR('Input| Projects'!M202*'Input| Escalations'!$K$19,\"\")","v":1226.5810060311853},{"$f":"IFERROR('Input| Projects'!N202*'Input| Escalations'!$K$19,\"\")","v":1226.5810060311853},{"$f":"IFERROR('Input| Projects'!O202*'Input| Escalations'!$K$19,\"\")","v":1226.5810060311853},{"$f":"IF(ABS(SUM(F202:L202)-(SUM('Input| Projects'!I202:O202)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y202*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z202*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA202*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008115096356791},{"$f":"'Input| Projects'!$Y202*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z202*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA202*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0024472404616456},{"$f":"'Input| Projects'!$Y202*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z202*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA202*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0045642985667114},{"$f":"'Input| Projects'!$Y202*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z202*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA202*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0060529947706238},{"$f":"'Input| Projects'!$Y202*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z202*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA202*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0074548857670682},{"$f":"'Input| Projects'!$Y202*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z202*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA202*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0091081762758016},{"$f":"'Input| Projects'!$Y202*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z202*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA202*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0109057425809411},null,1227.5763883365205,1229.5827446986307,1232.1794879589688,{"$f":"IFERROR(I202*Q202,\"\")","v":1234.0054944464387},{"$f":"IFERROR(J202*R202,\"\")","v":1235.7250273152033},{"$f":"IFERROR(K202*S202,\"\")","v":1237.7529220506674},{"$f":"IFERROR(L202*T202,\"\")","v":1239.9577827376331},null,{"$f":"'Input| Projects'!Q202*N202*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R202*O202*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S202*P202*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T202*Q202*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U202*R202*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V202*S202*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W202*T202*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF202),\"\"))),\"\")","v":38.451309167149063},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF202),\"\"))),\"\")","v":38.938488150510899},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF202),\"\"))),\"\")","v":39.571079557401305},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF202),\"\"))),\"\")","v":40.017301250899607},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF202),\"\"))),\"\")","v":40.438552617919967},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF202),\"\"))),\"\")","v":40.936653647391879},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC202=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF202),\"\"))),\"\")","v":41.479827148489363},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG202),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG202),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG202),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG202),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG202),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG202),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB202),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB202,'Input| Projects'!$Y202),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD202=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG202),\"\"))),\"\")","v":0},null,38.451309167149063,38.938488150510899,39.571079557401305,{"$f":"IFERROR(SUM(AO202,AW202),\"\")","v":40.017301250899607},{"$f":"IFERROR(SUM(AP202,AX202),\"\")","v":40.438552617919967},{"$f":"IFERROR(SUM(AQ202,AY202),\"\")","v":40.936653647391879},{"$f":"IFERROR(SUM(AR202,AZ202),\"\")","v":41.479827148489363},null,{"$f":"IFERROR(BB202*(AD202/V202),\"\")","v":0},{"$f":"IFERROR(BC202*(AE202/W202),\"\")","v":0},{"$f":"IFERROR(BD202*(AF202/X202),\"\")","v":0},{"$f":"IFERROR(BE202*(AG202/Y202),\"\")","v":0},{"$f":"IFERROR(BF202*(AH202/Z202),\"\")","v":0},{"$f":"IFERROR(BG202*(AI202/AA202),\"\")","v":0},{"$f":"IFERROR(BH202*(AJ202/AB202),\"\")","v":0},null,{"$f":"IFERROR(V202+BB202,\"\")","v":1266.0276975036695},{"$f":"IFERROR(W202+BC202,\"\")","v":1268.5212328491416},{"$f":"IFERROR(X202+BD202,\"\")","v":1271.7505675163702},{"$f":"IFERROR(Y202+BE202,\"\")","v":1274.0227956973383},{"$f":"IFERROR(Z202+BF202,\"\")","v":1276.1635799331232},{"$f":"IFERROR(AA202+BG202,\"\")","v":1278.6895756980593},{"$f":"IFERROR(AB202+BH202,\"\")","v":1281.4376098861226},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR202:$CO202)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR202:$CO202))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR202:$CO202)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR202:$CO202))","v":""},{"$f":"IF(SUM(BZ202:CA202,F202:L202)=0,\"\",IF(SUM(BZ202:CA202)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B203,\"\")","v":194},{"$f":"IFERROR(IF('Input| Projects'!C203=\"\",\"\",'Input| Projects'!C203),\"\")","v":"Minor Capital works - TRS "},{"$f":"IFERROR(IF('Input| Projects'!D203=\"\",\"\",'Input| Projects'!D203),\"\")","v":"R-RFT"},null,{"$f":"IFERROR('Input| Projects'!I203*'Input| Escalations'!$K$19,\"\")","v":735.011287708277},{"$f":"IFERROR('Input| Projects'!J203*'Input| Escalations'!$K$19,\"\")","v":735.011287708277},{"$f":"IFERROR('Input| Projects'!K203*'Input| Escalations'!$K$19,\"\")","v":735.011287708277},{"$f":"IFERROR('Input| Projects'!L203*'Input| Escalations'!$K$19,\"\")","v":735.011287708277},{"$f":"IFERROR('Input| Projects'!M203*'Input| Escalations'!$K$19,\"\")","v":735.011287708277},{"$f":"IFERROR('Input| Projects'!N203*'Input| Escalations'!$K$19,\"\")","v":735.011287708277},{"$f":"IFERROR('Input| Projects'!O203*'Input| Escalations'!$K$19,\"\")","v":735.011287708277},{"$f":"IF(ABS(SUM(F203:L203)-(SUM('Input| Projects'!I203:O203)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y203*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z203*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA203*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011141876508745},{"$f":"'Input| Projects'!$Y203*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z203*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA203*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033600156809031},{"$f":"'Input| Projects'!$Y203*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z203*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA203*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0062666971214431},{"$f":"'Input| Projects'!$Y203*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z203*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA203*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083106493474876},{"$f":"'Input| Projects'!$Y203*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z203*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA203*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0102354196366328},{"$f":"'Input| Projects'!$Y203*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z203*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA203*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0125053567848186},{"$f":"'Input| Projects'!$Y203*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z203*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA203*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149733819206366},null,{"$f":"IFERROR(F203*N203,\"\")","v":735.8302282082949},{"$f":"IFERROR(G203*O203,\"\")","v":737.4809371606176},{"$f":"IFERROR(H203*P203,\"\")","v":739.61738082918669},741.11970878686577,742.53443667563306,744.20286610193796,746.01689243511191,null,{"$f":"'Input| Projects'!Q203*N203*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R203*O203*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S203*P203*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T203*Q203*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U203*R203*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V203*S203*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W203*T203*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF203),\"\"))),\"\")","v":23.048370649839143},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF203),\"\"))),\"\")","v":23.354583379335516},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF203),\"\"))),\"\")","v":23.752593274627799},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF203),\"\"))),\"\")","v":24.033613126501578},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF203),\"\"))),\"\")","v":24.299109611272762},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF203),\"\"))),\"\")","v":24.61329270993577},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC203=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF203),\"\"))),\"\")","v":24.956213976689323},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG203),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG203),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG203),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG203),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG203),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG203),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB203),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB203,'Input| Projects'!$Y203),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD203=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG203),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(SUM(AL203,AT203),\"\")","v":23.048370649839143},{"$f":"IFERROR(SUM(AM203,AU203),\"\")","v":23.354583379335516},{"$f":"IFERROR(SUM(AN203,AV203),\"\")","v":23.752593274627799},24.033613126501578,24.299109611272762,24.61329270993577,24.956213976689323,null,0,0,0,0,0,0,0,null,758.87859885813407,760.83552053995311,763.36997410381446,765.15332191336734,766.83354628690586,768.81615881187372,770.97310641180127,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR203:$CO203)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR203:$CO203))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR203:$CO203)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR203:$CO203))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B204,\"\")","v":195},{"$f":"IFERROR(IF('Input| Projects'!C204=\"\",\"\",'Input| Projects'!C204),\"\")","v":"Winter Gauging 5 Year Device Replacement"},{"$f":"IFERROR(IF('Input| Projects'!D204=\"\",\"\",'Input| Projects'!D204),\"\")","v":"AA_GEA_3"},null,{"$f":"IFERROR('Input| Projects'!I204*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J204*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K204*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L204*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M204*'Input| Escalations'!$K$19,\"\")","v":869.75744064029504},{"$f":"IFERROR('Input| Projects'!N204*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O204*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F204:L204)-(SUM('Input| Projects'!I204:O204)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y204*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z204*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA204*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y204*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z204*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA204*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y204*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z204*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA204*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y204*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z204*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA204*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y204*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z204*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA204*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y204*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z204*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA204*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y204*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z204*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA204*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,869.75744064029504,0,0,null,{"$f":"'Input| Projects'!Q204*N204*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R204*O204*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S204*P204*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T204*Q204*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U204*R204*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V204*S204*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W204*T204*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC204=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF204),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG204),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB204),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB204,'Input| Projects'!$Y204),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD204=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG204),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","",0,"","",null,0,0,0,0,869.75744064029504,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR204:$CO204)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR204:$CO204))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR204:$CO204)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR204:$CO204))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B205,\"\")","v":196},{"$f":"IFERROR(IF('Input| Projects'!C205=\"\",\"\",'Input| Projects'!C205),\"\")","v":"Allocation: Minor tools and equipment "},{"$f":"IFERROR(IF('Input| Projects'!D205=\"\",\"\",'Input| Projects'!D205),\"\")","v":"AA_R-GEAT"},null,{"$f":"IFERROR('Input| Projects'!I205*'Input| Escalations'!$K$19,\"\")","v":1079.198195806563},{"$f":"IFERROR('Input| Projects'!J205*'Input| Escalations'!$K$19,\"\")","v":1079.198195806563},{"$f":"IFERROR('Input| Projects'!K205*'Input| Escalations'!$K$19,\"\")","v":1079.198195806563},{"$f":"IFERROR('Input| Projects'!L205*'Input| Escalations'!$K$19,\"\")","v":1079.198195806563},{"$f":"IFERROR('Input| Projects'!M205*'Input| Escalations'!$K$19,\"\")","v":1079.198195806563},{"$f":"IFERROR('Input| Projects'!N205*'Input| Escalations'!$K$19,\"\")","v":1079.198195806563},{"$f":"IFERROR('Input| Projects'!O205*'Input| Escalations'!$K$19,\"\")","v":1079.198195806563},{"$f":"IF(ABS(SUM(F205:L205)-(SUM('Input| Projects'!I205:O205)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y205*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z205*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA205*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y205*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z205*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA205*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y205*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z205*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA205*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y205*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z205*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA205*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y205*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z205*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA205*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y205*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z205*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA205*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y205*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z205*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA205*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,1079.198195806563,1079.198195806563,1079.198195806563,1079.198195806563,1079.198195806563,1079.198195806563,1079.198195806563,null,{"$f":"'Input| Projects'!Q205*N205*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R205*O205*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S205*P205*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T205*Q205*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U205*R205*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V205*S205*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W205*T205*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC205=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF205),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG205),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB205),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB205,'Input| Projects'!$Y205),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD205=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG205),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,1079.198195806563,1079.198195806563,1079.198195806563,1079.198195806563,1079.198195806563,1079.198195806563,1079.198195806563,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR205:$CO205)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR205:$CO205))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR205:$CO205)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR205:$CO205))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B206,\"\")","v":197},{"$f":"IFERROR(IF('Input| Projects'!C206=\"\",\"\",'Input| Projects'!C206),\"\")","v":"Upgrade of Mastercom Radios for Emergency Response"},{"$f":"IFERROR(IF('Input| Projects'!D206=\"\",\"\",'Input| Projects'!D206),\"\")","v":"AA_R-GEAU"},null,{"$f":"IFERROR('Input| Projects'!I206*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J206*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K206*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L206*'Input| Escalations'!$K$19,\"\")","v":278.76841046163304},{"$f":"IFERROR('Input| Projects'!M206*'Input| Escalations'!$K$19,\"\")","v":278.76841046163304},{"$f":"IFERROR('Input| Projects'!N206*'Input| Escalations'!$K$19,\"\")","v":278.76841046163304},{"$f":"IFERROR('Input| Projects'!O206*'Input| Escalations'!$K$19,\"\")","v":278.76841046163304},{"$f":"IF(ABS(SUM(F206:L206)-(SUM('Input| Projects'!I206:O206)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y206*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z206*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA206*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y206*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z206*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA206*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y206*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z206*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA206*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y206*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z206*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA206*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y206*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z206*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA206*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y206*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z206*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA206*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y206*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z206*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA206*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,278.76841046163304,278.76841046163304,278.76841046163304,278.76841046163304,null,{"$f":"'Input| Projects'!Q206*N206*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R206*O206*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S206*P206*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T206*Q206*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U206*R206*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V206*S206*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W206*T206*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC206=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF206),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG206),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB206),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB206,'Input| Projects'!$Y206),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD206=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG206),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","",0,0,0,0,null,0,0,0,278.76841046163304,278.76841046163304,278.76841046163304,278.76841046163304,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR206:$CO206)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR206:$CO206))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR206:$CO206)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR206:$CO206))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B207,\"\")","v":198},{"$f":"IFERROR(IF('Input| Projects'!C207=\"\",\"\",'Input| Projects'!C207),\"\")","v":"JGN Security Control Access System to all sites"},{"$f":"IFERROR(IF('Input| Projects'!D207=\"\",\"\",'Input| Projects'!D207),\"\")","v":"AA_R-GEAS"},null,{"$f":"IFERROR('Input| Projects'!I207*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J207*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K207*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L207*'Input| Escalations'!$K$19,\"\")","v":334.52209255395962},{"$f":"IFERROR('Input| Projects'!M207*'Input| Escalations'!$K$19,\"\")","v":1003.5662776618789},{"$f":"IFERROR('Input| Projects'!N207*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O207*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F207:L207)-(SUM('Input| Projects'!I207:O207)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y207*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z207*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA207*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y207*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z207*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA207*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y207*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z207*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA207*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y207*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z207*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA207*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y207*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z207*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA207*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y207*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z207*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA207*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y207*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z207*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA207*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,334.52209255395962,1003.5662776618789,0,0,null,{"$f":"'Input| Projects'!Q207*N207*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R207*O207*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S207*P207*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T207*Q207*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U207*R207*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V207*S207*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W207*T207*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC207=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF207),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG207),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB207),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB207,'Input| Projects'!$Y207),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD207=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG207),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","",0,0,"","",null,0,0,0,334.52209255395962,1003.5662776618789,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR207:$CO207)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR207:$CO207))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR207:$CO207)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR207:$CO207))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B208,\"\")","v":199},{"$f":"IFERROR(IF('Input| Projects'!C208=\"\",\"\",'Input| Projects'!C208),\"\")","v":"Customer A "},{"$f":"IFERROR(IF('Input| Projects'!D208=\"\",\"\",'Input| Projects'!D208),\"\")","v":10067256},null,{"$f":"IFERROR('Input| Projects'!I208*'Input| Escalations'!$K$19,\"\")","v":3306.7853602531532},{"$f":"IFERROR('Input| Projects'!J208*'Input| Escalations'!$K$19,\"\")","v":16.192805654474881},{"$f":"IFERROR('Input| Projects'!K208*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L208*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M208*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N208*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O208*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F208:L208)-(SUM('Input| Projects'!I208:O208)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y208*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z208*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA208*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009282561736814},{"$f":"'Input| Projects'!$Y208*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z208*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA208*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0027993088031599},{"$f":"'Input| Projects'!$Y208*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z208*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA208*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0052209340922116},{"$f":"'Input| Projects'!$Y208*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z208*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA208*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0069237991985038},{"$f":"'Input| Projects'!$Y208*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z208*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA208*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0085273710047571},{"$f":"'Input| Projects'!$Y208*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z208*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA208*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0104185095127265},{"$f":"'Input| Projects'!$Y208*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z208*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA208*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.012474679824187},null,3309.8549041788474,16.238134317891312,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q208*N208*'Input| Escalations'!$K$19","v":2978.8694137609627},{"$f":"'Input| Projects'!R208*O208*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S208*P208*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T208*Q208*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U208*R208*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V208*S208*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W208*T208*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF208),\"\"))),\"\")","v":103.67440709041794},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF208),\"\"))),\"\")","v":0.51423005360943674},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF208),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF208),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF208),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF208),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC208=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF208),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG208),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG208),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG208),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG208),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG208),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG208),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB208),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB208,'Input| Projects'!$Y208),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD208=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG208),\"\"))),\"\")","v":0},null,103.67440709041794,0.51423005360943674,0,0,0,0,0,null,93.306966381376157,0,"","","","","",null,3413.5293112692652,16.75236437150075,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR208:$CO208)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR208:$CO208))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR208:$CO208)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR208:$CO208))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B209,\"\")","v":200},{"$f":"IFERROR(IF('Input| Projects'!C209=\"\",\"\",'Input| Projects'!C209),\"\")","v":"Customer B"},{"$f":"IFERROR(IF('Input| Projects'!D209=\"\",\"\",'Input| Projects'!D209),\"\")","v":10056525},null,{"$f":"IFERROR('Input| Projects'!I209*'Input| Escalations'!$K$19,\"\")","v":336.55582822244446},{"$f":"IFERROR('Input| Projects'!J209*'Input| Escalations'!$K$19,\"\")","v":2933.8788622534798},{"$f":"IFERROR('Input| Projects'!K209*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L209*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M209*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N209*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O209*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F209:L209)-(SUM('Input| Projects'!I209:O209)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y209*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z209*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA209*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.004079826922923},{"$f":"'Input| Projects'!$Y209*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z209*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA209*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0123033875179228},{"$f":"'Input| Projects'!$Y209*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z209*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA209*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0229467986059646},{"$f":"'Input| Projects'!$Y209*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z209*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA209*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0304311494820855},{"$f":"'Input| Projects'!$Y209*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z209*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA209*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0374790912178731},{"$f":"'Input| Projects'!$Y209*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z209*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA209*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.045790932300696},{"$f":"'Input| Projects'!$Y209*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z209*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA209*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0548281132348576},null,337.92891775149303,2969.9755108264267,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q209*N209*'Input| Escalations'!$K$19","v":337.92891775149303},{"$f":"'Input| Projects'!R209*O209*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S209*P209*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T209*Q209*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U209*R209*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V209*S209*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W209*T209*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF209),\"\"))),\"\")","v":10.584929309849759},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF209),\"\"))),\"\")","v":94.053333729863922},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF209),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF209),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF209),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF209),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC209=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF209),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG209),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG209),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG209),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG209),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG209),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG209),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB209),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB209,'Input| Projects'!$Y209),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD209=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG209),\"\"))),\"\")","v":0},null,10.584929309849759,94.053333729863922,0,0,0,0,0,null,10.584929309849759,0,"","","","","",null,348.5138470613428,3064.0288445562906,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR209:$CO209)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR209:$CO209))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR209:$CO209)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR209:$CO209))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B210,\"\")","v":201},{"$f":"IFERROR(IF('Input| Projects'!C210=\"\",\"\",'Input| Projects'!C210),\"\")","v":"Cecil Park CDP-Elizabeth Dr"},{"$f":"IFERROR(IF('Input| Projects'!D210=\"\",\"\",'Input| Projects'!D210),\"\")","v":10033168},null,{"$f":"IFERROR('Input| Projects'!I210*'Input| Escalations'!$K$19,\"\")","v":820.51852653111416},{"$f":"IFERROR('Input| Projects'!J210*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K210*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L210*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M210*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N210*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O210*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F210:L210)-(SUM('Input| Projects'!I210:O210)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y210*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z210*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA210*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007340682859358},{"$f":"'Input| Projects'!$Y210*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z210*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA210*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022137033646554},{"$f":"'Input| Projects'!$Y210*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z210*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA210*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041287332621276},{"$f":"'Input| Projects'!$Y210*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z210*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA210*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054753650489094},{"$f":"'Input| Projects'!$Y210*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z210*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA210*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067434753406221},{"$f":"'Input| Projects'!$Y210*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z210*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA210*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082389944035406},{"$f":"'Input| Projects'!$Y210*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z210*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA210*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0098650212040303},null,821.12084315946345,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q210*N210*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R210*O210*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S210*P210*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T210*Q210*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U210*R210*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V210*S210*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W210*T210*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF210),\"\"))),\"\")","v":25.719923993242663},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF210),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF210),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF210),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF210),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF210),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC210=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF210),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG210),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG210),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG210),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG210),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG210),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG210),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB210),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB210,'Input| Projects'!$Y210),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD210=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG210),\"\"))),\"\")","v":0},null,25.719923993242663,0,0,0,0,0,0,null,0,"","","","","","",null,846.84076715270612,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR210:$CO210)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR210:$CO210))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR210:$CO210)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR210:$CO210))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B211,\"\")","v":202},{"$f":"IFERROR(IF('Input| Projects'!C211=\"\",\"\",'Input| Projects'!C211),\"\")","v":"SPM Integrity Management Ph 1 Early Work"},{"$f":"IFERROR(IF('Input| Projects'!D211=\"\",\"\",'Input| Projects'!D211),\"\")","v":10053639},null,{"$f":"IFERROR('Input| Projects'!I211*'Input| Escalations'!$K$19,\"\")","v":80.520487667223733},{"$f":"IFERROR('Input| Projects'!J211*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K211*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L211*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M211*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N211*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O211*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F211:L211)-(SUM('Input| Projects'!I211:O211)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y211*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z211*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA211*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007340682859358},{"$f":"'Input| Projects'!$Y211*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z211*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA211*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022137033646554},{"$f":"'Input| Projects'!$Y211*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z211*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA211*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041287332621276},{"$f":"'Input| Projects'!$Y211*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z211*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA211*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054753650489094},{"$f":"'Input| Projects'!$Y211*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z211*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA211*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067434753406221},{"$f":"'Input| Projects'!$Y211*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z211*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA211*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082389944035406},{"$f":"'Input| Projects'!$Y211*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z211*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA211*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0098650212040303},null,80.579595203588326,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q211*N211*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R211*O211*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S211*P211*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T211*Q211*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U211*R211*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V211*S211*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W211*T211*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF211),\"\"))),\"\")","v":2.5239903253071714},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF211),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF211),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF211),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF211),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF211),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC211=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF211),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG211),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG211),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG211),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG211),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG211),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG211),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB211),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB211,'Input| Projects'!$Y211),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD211=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG211),\"\"))),\"\")","v":0},null,2.5239903253071714,0,0,0,0,0,0,null,0,"","","","","","",null,83.103585528895493,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR211:$CO211)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR211:$CO211))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR211:$CO211)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR211:$CO211))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B212,\"\")","v":203},{"$f":"IFERROR(IF('Input| Projects'!C212=\"\",\"\",'Input| Projects'!C212),\"\")","v":"SPM Integrity Management - Stage 1"},{"$f":"IFERROR(IF('Input| Projects'!D212=\"\",\"\",'Input| Projects'!D212),\"\")","v":10014424},null,{"$f":"IFERROR('Input| Projects'!I212*'Input| Escalations'!$K$19,\"\")","v":1082.0840310118617},{"$f":"IFERROR('Input| Projects'!J212*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K212*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L212*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M212*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N212*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O212*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F212:L212)-(SUM('Input| Projects'!I212:O212)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y212*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z212*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA212*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007340682859358},{"$f":"'Input| Projects'!$Y212*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z212*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA212*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022137033646554},{"$f":"'Input| Projects'!$Y212*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z212*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA212*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041287332621276},{"$f":"'Input| Projects'!$Y212*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z212*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA212*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054753650489094},{"$f":"'Input| Projects'!$Y212*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z212*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA212*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067434753406221},{"$f":"'Input| Projects'!$Y212*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z212*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA212*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082389944035406},{"$f":"'Input| Projects'!$Y212*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z212*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA212*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0098650212040303},null,1082.878354581745,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q212*N212*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R212*O212*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S212*P212*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T212*Q212*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U212*R212*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V212*S212*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W212*T212*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF212),\"\"))),\"\")","v":33.918940440732825},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF212),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF212),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF212),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF212),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF212),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC212=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF212),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG212),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG212),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG212),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG212),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG212),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG212),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB212),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB212,'Input| Projects'!$Y212),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD212=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG212),\"\"))),\"\")","v":0},null,33.918940440732825,0,0,0,0,0,0,null,0,"","","","","","",null,1116.7972950224778,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR212:$CO212)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR212:$CO212))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR212:$CO212)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR212:$CO212))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B213,\"\")","v":204},{"$f":"IFERROR(IF('Input| Projects'!C213=\"\",\"\",'Input| Projects'!C213),\"\")","v":"Rouse Hill Low Capacity"},{"$f":"IFERROR(IF('Input| Projects'!D213=\"\",\"\",'Input| Projects'!D213),\"\")","v":10059951},null,{"$f":"IFERROR('Input| Projects'!I213*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J213*'Input| Escalations'!$K$19,\"\")","v":349.36212232979898},{"$f":"IFERROR('Input| Projects'!K213*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L213*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M213*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N213*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O213*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F213:L213)-(SUM('Input| Projects'!I213:O213)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y213*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z213*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA213*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007340682859358},{"$f":"'Input| Projects'!$Y213*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z213*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA213*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022137033646554},{"$f":"'Input| Projects'!$Y213*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z213*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA213*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041287332621276},{"$f":"'Input| Projects'!$Y213*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z213*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA213*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054753650489094},{"$f":"'Input| Projects'!$Y213*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z213*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA213*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067434753406221},{"$f":"'Input| Projects'!$Y213*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z213*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA213*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082389944035406},{"$f":"'Input| Projects'!$Y213*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z213*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA213*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0098650212040303},null,0,350.13550643548359,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q213*N213*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R213*O213*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S213*P213*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T213*Q213*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U213*R213*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V213*S213*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W213*T213*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF213),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF213),\"\"))),\"\")","v":11.088108813492521},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF213),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF213),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF213),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF213),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC213=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF213),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG213),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG213),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG213),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG213),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG213),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG213),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB213),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB213,'Input| Projects'!$Y213),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD213=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG213),\"\"))),\"\")","v":0},null,0,11.088108813492521,0,0,0,0,0,null,"",0,"","","","","",null,0,361.2236152489761,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR213:$CO213)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR213:$CO213))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR213:$CO213)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR213:$CO213))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B214,\"\")","v":205},{"$f":"IFERROR(IF('Input| Projects'!C214=\"\",\"\",'Input| Projects'!C214),\"\")","v":"Schofields Low Pressure CDP"},{"$f":"IFERROR(IF('Input| Projects'!D214=\"\",\"\",'Input| Projects'!D214),\"\")","v":10058950},null,{"$f":"IFERROR('Input| Projects'!I214*'Input| Escalations'!$K$19,\"\")","v":154.28388893404303},{"$f":"IFERROR('Input| Projects'!J214*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K214*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L214*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M214*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N214*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O214*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F214:L214)-(SUM('Input| Projects'!I214:O214)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y214*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z214*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA214*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007340682859358},{"$f":"'Input| Projects'!$Y214*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z214*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA214*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022137033646554},{"$f":"'Input| Projects'!$Y214*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z214*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA214*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041287332621276},{"$f":"'Input| Projects'!$Y214*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z214*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA214*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054753650489094},{"$f":"'Input| Projects'!$Y214*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z214*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA214*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067434753406221},{"$f":"'Input| Projects'!$Y214*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z214*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA214*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082389944035406},{"$f":"'Input| Projects'!$Y214*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z214*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA214*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0098650212040303},null,154.39714384394037,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q214*N214*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R214*O214*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S214*P214*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T214*Q214*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U214*R214*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V214*S214*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W214*T214*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF214),\"\"))),\"\")","v":4.8361734299182899},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF214),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF214),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF214),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF214),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF214),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC214=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF214),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG214),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG214),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG214),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG214),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG214),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG214),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB214),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB214,'Input| Projects'!$Y214),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD214=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG214),\"\"))),\"\")","v":0},null,4.8361734299182899,0,0,0,0,0,0,null,0,"","","","","","",null,159.23331727385866,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR214:$CO214)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR214:$CO214))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR214:$CO214)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR214:$CO214))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B215,\"\")","v":206},{"$f":"IFERROR(IF('Input| Projects'!C215=\"\",\"\",'Input| Projects'!C215),\"\")","v":"Berala CDP Reinforcement"},{"$f":"IFERROR(IF('Input| Projects'!D215=\"\",\"\",'Input| Projects'!D215),\"\")","v":10063883},null,{"$f":"IFERROR('Input| Projects'!I215*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J215*'Input| Escalations'!$K$19,\"\")","v":200.07591304424886},{"$f":"IFERROR('Input| Projects'!K215*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L215*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M215*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N215*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O215*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F215:L215)-(SUM('Input| Projects'!I215:O215)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y215*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z215*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA215*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007340682859358},{"$f":"'Input| Projects'!$Y215*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z215*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA215*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022137033646554},{"$f":"'Input| Projects'!$Y215*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z215*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA215*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041287332621276},{"$f":"'Input| Projects'!$Y215*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z215*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA215*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0054753650489094},{"$f":"'Input| Projects'!$Y215*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z215*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA215*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067434753406221},{"$f":"'Input| Projects'!$Y215*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z215*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA215*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082389944035406},{"$f":"'Input| Projects'!$Y215*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z215*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA215*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0098650212040303},null,0,200.51882176614143,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q215*N215*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R215*O215*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S215*P215*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T215*Q215*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U215*R215*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V215*S215*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W215*T215*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF215),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF215),\"\"))),\"\")","v":6.3500401245538081},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF215),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF215),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF215),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF215),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC215=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF215),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG215),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG215),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG215),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG215),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG215),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG215),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB215),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB215,'Input| Projects'!$Y215),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD215=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG215),\"\"))),\"\")","v":0},null,0,6.3500401245538081,0,0,0,0,0,null,"",0,"","","","","",null,0,206.86886189069523,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR215:$CO215)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR215:$CO215))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR215:$CO215)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR215:$CO215))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B216,\"\")","v":207},{"$f":"IFERROR(IF('Input| Projects'!C216=\"\",\"\",'Input| Projects'!C216),\"\")","v":"Mittagong Rehabilitation"},{"$f":"IFERROR(IF('Input| Projects'!D216=\"\",\"\",'Input| Projects'!D216),\"\")","v":10022504},null,{"$f":"IFERROR('Input| Projects'!I216*'Input| Escalations'!$K$19,\"\")","v":295.42032056420368},{"$f":"IFERROR('Input| Projects'!J216*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K216*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L216*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M216*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N216*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O216*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F216:L216)-(SUM('Input| Projects'!I216:O216)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y216*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z216*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA216*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001202898623682},{"$f":"'Input| Projects'!$Y216*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z216*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA216*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0003627538175406},{"$f":"'Input| Projects'!$Y216*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z216*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA216*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0006765647901865},{"$f":"'Input| Projects'!$Y216*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z216*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA216*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008972338415489},{"$f":"'Input| Projects'!$Y216*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z216*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA216*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001105035779571},{"$f":"'Input| Projects'!$Y216*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z216*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA216*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013501026019556},{"$f":"'Input| Projects'!$Y216*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z216*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA216*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0016165553881413},null,295.45585663390511,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q216*N216*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R216*O216*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S216*P216*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T216*Q216*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U216*R216*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V216*S216*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W216*T216*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF216),\"\"))),\"\")","v":9.2545479015525114},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF216),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF216),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF216),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF216),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF216),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC216=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF216),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG216),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG216),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG216),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG216),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG216),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG216),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB216),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB216,'Input| Projects'!$Y216),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD216=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG216),\"\"))),\"\")","v":0},null,9.2545479015525114,0,0,0,0,0,0,null,0,"","","","","","",null,304.7104045354576,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR216:$CO216)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR216:$CO216))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR216:$CO216)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR216:$CO216))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B217,\"\")","v":208},{"$f":"IFERROR(IF('Input| Projects'!C217=\"\",\"\",'Input| Projects'!C217),\"\")","v":"Matraville 2kPa and 7kPa Rehabilitation"},{"$f":"IFERROR(IF('Input| Projects'!D217=\"\",\"\",'Input| Projects'!D217),\"\")","v":10022510},null,{"$f":"IFERROR('Input| Projects'!I217*'Input| Escalations'!$K$19,\"\")","v":1374.2157124076366},{"$f":"IFERROR('Input| Projects'!J217*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K217*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L217*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M217*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N217*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O217*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F217:L217)-(SUM('Input| Projects'!I217:O217)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y217*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z217*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA217*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001202898623682},{"$f":"'Input| Projects'!$Y217*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z217*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA217*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0003627538175406},{"$f":"'Input| Projects'!$Y217*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z217*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA217*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0006765647901865},{"$f":"'Input| Projects'!$Y217*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z217*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA217*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008972338415489},{"$f":"'Input| Projects'!$Y217*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z217*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA217*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001105035779571},{"$f":"'Input| Projects'!$Y217*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z217*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA217*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013501026019556},{"$f":"'Input| Projects'!$Y217*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z217*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA217*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0016165553881413},null,1374.3810166265464,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q217*N217*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R217*O217*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S217*P217*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T217*Q217*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U217*R217*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V217*S217*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W217*T217*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF217),\"\"))),\"\")","v":43.049662640856269},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF217),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF217),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF217),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF217),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF217),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC217=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF217),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG217),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG217),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG217),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG217),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG217),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG217),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB217),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB217,'Input| Projects'!$Y217),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD217=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG217),\"\"))),\"\")","v":0},null,43.049662640856269,0,0,0,0,0,0,null,0,"","","","","","",null,1417.4306792674026,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR217:$CO217)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR217:$CO217))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR217:$CO217)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR217:$CO217))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B218,\"\")","v":209},{"$f":"IFERROR(IF('Input| Projects'!C218=\"\",\"\",'Input| Projects'!C218),\"\")","v":"Bombo Bridge Main Insertion"},{"$f":"IFERROR(IF('Input| Projects'!D218=\"\",\"\",'Input| Projects'!D218),\"\")","v":10048079},null,{"$f":"IFERROR('Input| Projects'!I218*'Input| Escalations'!$K$19,\"\")","v":349.47550874769991},{"$f":"IFERROR('Input| Projects'!J218*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K218*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L218*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M218*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N218*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O218*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F218:L218)-(SUM('Input| Projects'!I218:O218)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y218*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z218*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA218*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0001202898623682},{"$f":"'Input| Projects'!$Y218*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z218*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA218*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0003627538175406},{"$f":"'Input| Projects'!$Y218*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z218*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA218*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0006765647901865},{"$f":"'Input| Projects'!$Y218*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z218*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA218*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0008972338415489},{"$f":"'Input| Projects'!$Y218*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z218*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA218*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.001105035779571},{"$f":"'Input| Projects'!$Y218*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z218*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA218*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0013501026019556},{"$f":"'Input| Projects'!$Y218*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z218*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA218*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0016165553881413},null,349.51754710854823,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q218*N218*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R218*O218*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S218*P218*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T218*Q218*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U218*R218*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V218*S218*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W218*T218*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF218),\"\"))),\"\")","v":10.947919323722099},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF218),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF218),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF218),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF218),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF218),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC218=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF218),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG218),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG218),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG218),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG218),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG218),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG218),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB218),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB218,'Input| Projects'!$Y218),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD218=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG218),\"\"))),\"\")","v":0},null,10.947919323722099,0,0,0,0,0,0,null,0,"","","","","","",null,360.46546643227032,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR218:$CO218)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR218:$CO218))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR218:$CO218)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR218:$CO218))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B219,\"\")","v":210},{"$f":"IFERROR(IF('Input| Projects'!C219=\"\",\"\",'Input| Projects'!C219),\"\")","v":"Cutcliffe St 7kPa Water Ingress Mains"},{"$f":"IFERROR(IF('Input| Projects'!D219=\"\",\"\",'Input| Projects'!D219),\"\")","v":10042186},null,{"$f":"IFERROR('Input| Projects'!I219*'Input| Escalations'!$K$19,\"\")","v":359.99568754752812},{"$f":"IFERROR('Input| Projects'!J219*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K219*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L219*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M219*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N219*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O219*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F219:L219)-(SUM('Input| Projects'!I219:O219)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y219*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z219*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA219*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002608710096335},{"$f":"'Input| Projects'!$Y219*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z219*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA219*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007866993341505},{"$f":"'Input| Projects'!$Y219*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z219*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA219*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014672569776333},{"$f":"'Input| Projects'!$Y219*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z219*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA219*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019458189868535},{"$f":"'Input| Projects'!$Y219*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z219*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA219*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0023964762601125},{"$f":"'Input| Projects'!$Y219*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z219*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA219*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029279493878098},{"$f":"'Input| Projects'!$Y219*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z219*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA219*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035058019680967},null,360.08959998600233,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q219*N219*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R219*O219*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S219*P219*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T219*Q219*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U219*R219*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V219*S219*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W219*T219*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF219),\"\"))),\"\")","v":11.279067167216622},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF219),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF219),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF219),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF219),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF219),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC219=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF219),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG219),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG219),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG219),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG219),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG219),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG219),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB219),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB219,'Input| Projects'!$Y219),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD219=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG219),\"\"))),\"\")","v":0},null,11.279067167216622,0,0,0,0,0,0,null,0,"","","","","","",null,371.36866715321895,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR219:$CO219)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR219:$CO219))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR219:$CO219)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR219:$CO219))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B220,\"\")","v":211},{"$f":"IFERROR(IF('Input| Projects'!C220=\"\",\"\",'Input| Projects'!C220),\"\")","v":"Stage 3 - Richmond Rd Interconnection/Insertion"},{"$f":"IFERROR(IF('Input| Projects'!D220=\"\",\"\",'Input| Projects'!D220),\"\")","v":10069587},null,{"$f":"IFERROR('Input| Projects'!I220*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J220*'Input| Escalations'!$K$19,\"\")","v":264.60395499117953},{"$f":"IFERROR('Input| Projects'!K220*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L220*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M220*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N220*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O220*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F220:L220)-(SUM('Input| Projects'!I220:O220)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y220*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z220*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA220*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002608710096335},{"$f":"'Input| Projects'!$Y220*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z220*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA220*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007866993341505},{"$f":"'Input| Projects'!$Y220*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z220*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA220*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014672569776333},{"$f":"'Input| Projects'!$Y220*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z220*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA220*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019458189868535},{"$f":"'Input| Projects'!$Y220*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z220*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA220*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0023964762601125},{"$f":"'Input| Projects'!$Y220*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z220*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA220*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029279493878098},{"$f":"'Input| Projects'!$Y220*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z220*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA220*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035058019680967},null,0,264.81211874638467,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q220*N220*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R220*O220*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S220*P220*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T220*Q220*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U220*R220*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V220*S220*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W220*T220*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF220),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF220),\"\"))),\"\")","v":8.3860834843165382},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF220),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF220),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF220),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF220),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC220=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF220),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG220),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG220),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG220),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG220),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG220),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG220),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB220),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB220,'Input| Projects'!$Y220),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD220=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG220),\"\"))),\"\")","v":0},null,0,8.3860834843165382,0,0,0,0,0,null,"",0,"","","","","",null,0,273.19820223070121,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR220:$CO220)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR220:$CO220))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR220:$CO220)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR220:$CO220))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B221,\"\")","v":212},{"$f":"IFERROR(IF('Input| Projects'!C221=\"\",\"\",'Input| Projects'!C221),\"\")","v":"Dubbo Wellington UAG Mains renewal"},{"$f":"IFERROR(IF('Input| Projects'!D221=\"\",\"\",'Input| Projects'!D221),\"\")","v":10064675},null,{"$f":"IFERROR('Input| Projects'!I221*'Input| Escalations'!$K$19,\"\")","v":46.025736945462086},{"$f":"IFERROR('Input| Projects'!J221*'Input| Escalations'!$K$19,\"\")","v":754.35117501878483},{"$f":"IFERROR('Input| Projects'!K221*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L221*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M221*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N221*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O221*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F221:L221)-(SUM('Input| Projects'!I221:O221)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y221*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z221*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA221*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0002608710096335},{"$f":"'Input| Projects'!$Y221*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z221*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA221*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0007866993341505},{"$f":"'Input| Projects'!$Y221*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z221*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA221*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0014672569776333},{"$f":"'Input| Projects'!$Y221*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z221*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA221*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0019458189868535},{"$f":"'Input| Projects'!$Y221*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z221*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA221*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0023964762601125},{"$f":"'Input| Projects'!$Y221*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z221*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA221*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029279493878098},{"$f":"'Input| Projects'!$Y221*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z221*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA221*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0035058019680967},null,46.037743725928173,754.94462258588783,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q221*N221*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R221*O221*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S221*P221*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T221*Q221*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U221*R221*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V221*S221*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W221*T221*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF221),\"\"))),\"\")","v":1.4420377698551547},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF221),\"\"))),\"\")","v":23.907624247002214},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF221),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF221),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF221),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF221),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC221=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF221),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG221),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG221),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG221),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG221),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG221),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG221),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB221),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB221,'Input| Projects'!$Y221),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD221=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG221),\"\"))),\"\")","v":0},null,1.4420377698551547,23.907624247002214,0,0,0,0,0,null,0,0,"","","","","",null,47.479781495783328,778.85224683289005,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR221:$CO221)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR221:$CO221))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR221:$CO221)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR221:$CO221))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B222,\"\")","v":213},{"$f":"IFERROR(IF('Input| Projects'!C222=\"\",\"\",'Input| Projects'!C222),\"\")","v":"CP SystemMonitoringLoggers LifecyleRepla"},{"$f":"IFERROR(IF('Input| Projects'!D222=\"\",\"\",'Input| Projects'!D222),\"\")","v":13053324},null,{"$f":"IFERROR('Input| Projects'!I222*'Input| Escalations'!$K$19,\"\")","v":134.55320517263371},{"$f":"IFERROR('Input| Projects'!J222*'Input| Escalations'!$K$19,\"\")","v":160.66127931912115},{"$f":"IFERROR('Input| Projects'!K222*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L222*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M222*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N222*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O222*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F222:L222)-(SUM('Input| Projects'!I222:O222)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y222*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z222*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA222*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y222*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z222*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA222*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y222*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z222*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA222*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y222*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z222*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA222*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y222*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z222*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA222*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y222*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z222*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA222*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y222*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z222*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA222*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,134.68542439734395,161.13737554990431,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q222*N222*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R222*O222*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S222*P222*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T222*Q222*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U222*R222*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V222*S222*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W222*T222*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF222),\"\"))),\"\")","v":4.2187443022008173},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF222),\"\"))),\"\")","v":5.1029065067046249},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF222),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF222),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF222),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF222),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC222=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF222),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG222),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG222),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG222),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG222),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG222),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG222),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB222),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB222,'Input| Projects'!$Y222),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD222=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG222),\"\"))),\"\")","v":0},null,4.2187443022008173,5.1029065067046249,0,0,0,0,0,null,0,0,"","","","","",null,138.90416869954475,166.24028205660892,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR222:$CO222)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR222:$CO222))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR222:$CO222)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR222:$CO222))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B223,\"\")","v":214},{"$f":"IFERROR(IF('Input| Projects'!C223=\"\",\"\",'Input| Projects'!C223),\"\")","v":"Shallow Sec Mains - Package A"},{"$f":"IFERROR(IF('Input| Projects'!D223=\"\",\"\",'Input| Projects'!D223),\"\")","v":10043030},null,{"$f":"IFERROR('Input| Projects'!I223*'Input| Escalations'!$K$19,\"\")","v":142.05299651847309},{"$f":"IFERROR('Input| Projects'!J223*'Input| Escalations'!$K$19,\"\")","v":4765.1147306915755},{"$f":"IFERROR('Input| Projects'!K223*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L223*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M223*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N223*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O223*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F223:L223)-(SUM('Input| Projects'!I223:O223)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y223*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z223*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA223*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y223*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z223*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA223*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y223*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z223*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA223*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y223*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z223*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA223*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y223*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z223*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA223*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y223*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z223*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA223*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y223*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z223*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA223*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,142.19258544200221,4779.2354520760064,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q223*N223*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R223*O223*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S223*P223*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T223*Q223*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U223*R223*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V223*S223*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W223*T223*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF223),\"\"))),\"\")","v":4.4538907037106199},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF223),\"\"))),\"\")","v":151.34906847182143},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF223),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF223),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF223),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF223),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC223=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF223),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG223),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG223),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG223),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG223),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG223),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG223),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB223),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB223,'Input| Projects'!$Y223),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD223=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG223),\"\"))),\"\")","v":0},null,4.4538907037106199,151.34906847182143,0,0,0,0,0,null,0,0,"","","","","",null,146.64647614571282,4930.5845205478281,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR223:$CO223)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR223:$CO223))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR223:$CO223)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR223:$CO223))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B224,\"\")","v":215},{"$f":"IFERROR(IF('Input| Projects'!C224=\"\",\"\",'Input| Projects'!C224),\"\")","v":"Fern Bay Washaway"},{"$f":"IFERROR(IF('Input| Projects'!D224=\"\",\"\",'Input| Projects'!D224),\"\")","v":10063223},null,{"$f":"IFERROR('Input| Projects'!I224*'Input| Escalations'!$K$19,\"\")","v":122.00596441097093},{"$f":"IFERROR('Input| Projects'!J224*'Input| Escalations'!$K$19,\"\")","v":445.03775726369264},{"$f":"IFERROR('Input| Projects'!K224*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L224*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M224*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N224*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O224*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F224:L224)-(SUM('Input| Projects'!I224:O224)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y224*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z224*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA224*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y224*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z224*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA224*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y224*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z224*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA224*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y224*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z224*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA224*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y224*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z224*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA224*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y224*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z224*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA224*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y224*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z224*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA224*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,122.12585404127552,446.35656164323808,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q224*N224*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R224*O224*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S224*P224*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T224*Q224*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U224*R224*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V224*S224*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W224*T224*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF224),\"\"))),\"\")","v":3.8253415556538877},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF224),\"\"))),\"\")","v":14.135242025300171},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF224),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF224),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF224),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF224),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC224=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF224),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG224),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG224),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG224),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG224),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG224),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG224),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB224),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB224,'Input| Projects'!$Y224),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD224=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG224),\"\"))),\"\")","v":0},null,3.8253415556538877,14.135242025300171,0,0,0,0,0,null,0,0,"","","","","",null,125.95119559692941,460.49180366853824,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR224:$CO224)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR224:$CO224))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR224:$CO224)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR224:$CO224))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B225,\"\")","v":216},{"$f":"IFERROR(IF('Input| Projects'!C225=\"\",\"\",'Input| Projects'!C225),\"\")","v":"SPM Risk Mitigation Project - Category 1"},{"$f":"IFERROR(IF('Input| Projects'!D225=\"\",\"\",'Input| Projects'!D225),\"\")","v":10014642},null,{"$f":"IFERROR('Input| Projects'!I225*'Input| Escalations'!$K$19,\"\")","v":96.053919518880832},{"$f":"IFERROR('Input| Projects'!J225*'Input| Escalations'!$K$19,\"\")","v":383.6923498264307},{"$f":"IFERROR('Input| Projects'!K225*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L225*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M225*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N225*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O225*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F225:L225)-(SUM('Input| Projects'!I225:O225)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y225*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z225*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA225*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y225*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z225*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA225*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y225*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z225*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA225*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y225*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z225*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA225*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y225*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z225*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA225*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y225*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z225*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA225*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y225*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z225*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA225*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,96.1483072724306,384.82936605278508,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q225*N225*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R225*O225*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S225*P225*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T225*Q225*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U225*R225*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V225*S225*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W225*T225*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF225),\"\"))),\"\")","v":3.0116482558287805},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF225),\"\"))),\"\")","v":12.186795703356848},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF225),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF225),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF225),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF225),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC225=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF225),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG225),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG225),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG225),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG225),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG225),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG225),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB225),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB225,'Input| Projects'!$Y225),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD225=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG225),\"\"))),\"\")","v":0},null,3.0116482558287805,12.186795703356848,0,0,0,0,0,null,0,0,"","","","","",null,99.159955528259374,397.01616175614191,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR225:$CO225)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR225:$CO225))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR225:$CO225)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR225:$CO225))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B226,\"\")","v":217},{"$f":"IFERROR(IF('Input| Projects'!C226=\"\",\"\",'Input| Projects'!C226),\"\")","v":"SPM Risk Mitigation Project - Category 2"},{"$f":"IFERROR(IF('Input| Projects'!D226=\"\",\"\",'Input| Projects'!D226),\"\")","v":10043514},null,{"$f":"IFERROR('Input| Projects'!I226*'Input| Escalations'!$K$19,\"\")","v":863.2257451285102},{"$f":"IFERROR('Input| Projects'!J226*'Input| Escalations'!$K$19,\"\")","v":1264.2272869980727},{"$f":"IFERROR('Input| Projects'!K226*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L226*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M226*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N226*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O226*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F226:L226)-(SUM('Input| Projects'!I226:O226)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y226*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z226*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA226*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y226*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z226*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA226*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y226*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z226*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA226*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y226*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z226*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA226*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y226*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z226*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA226*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y226*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z226*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA226*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y226*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z226*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA226*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,864.07399722792604,1267.9736398762759,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q226*N226*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R226*O226*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S226*P226*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T226*Q226*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U226*R226*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V226*S226*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W226*T226*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF226),\"\"))),\"\")","v":27.065343327210726},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF226),\"\"))),\"\")","v":40.154252948290853},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF226),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF226),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF226),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF226),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC226=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF226),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG226),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG226),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG226),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG226),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG226),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG226),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB226),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB226,'Input| Projects'!$Y226),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD226=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG226),\"\"))),\"\")","v":0},null,27.065343327210726,40.154252948290853,0,0,0,0,0,null,0,0,"","","","","",null,891.13934055513676,1308.1278928245667,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR226:$CO226)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR226:$CO226))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR226:$CO226)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR226:$CO226))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B227,\"\")","v":218},{"$f":"IFERROR(IF('Input| Projects'!C227=\"\",\"\",'Input| Projects'!C227),\"\")","v":"SPM Piggability Bend Verification ILI"},{"$f":"IFERROR(IF('Input| Projects'!D227=\"\",\"\",'Input| Projects'!D227),\"\")","v":10043057},null,{"$f":"IFERROR('Input| Projects'!I227*'Input| Escalations'!$K$19,\"\")","v":607.56273773973737},{"$f":"IFERROR('Input| Projects'!J227*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K227*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L227*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M227*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N227*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O227*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F227:L227)-(SUM('Input| Projects'!I227:O227)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y227*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z227*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA227*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y227*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z227*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA227*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y227*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z227*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA227*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y227*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z227*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA227*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y227*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z227*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA227*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y227*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z227*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA227*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y227*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z227*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA227*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,608.15976160136677,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q227*N227*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R227*O227*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S227*P227*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T227*Q227*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U227*R227*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V227*S227*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W227*T227*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF227),\"\"))),\"\")","v":19.049355493096471},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF227),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF227),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF227),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF227),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF227),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC227=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF227),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG227),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG227),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG227),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG227),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG227),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG227),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB227),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB227,'Input| Projects'!$Y227),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD227=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG227),\"\"))),\"\")","v":0},null,19.049355493096471,0,0,0,0,0,0,null,0,"","","","","","",null,627.20911709446318,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR227:$CO227)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR227:$CO227))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR227:$CO227)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR227:$CO227))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B228,\"\")","v":219},{"$f":"IFERROR(IF('Input| Projects'!C228=\"\",\"\",'Input| Projects'!C228),\"\")","v":"SPMExposedMnBotanyRdBanksmeadowDN150"},{"$f":"IFERROR(IF('Input| Projects'!D228=\"\",\"\",'Input| Projects'!D228),\"\")","v":10035435},null,{"$f":"IFERROR('Input| Projects'!I228*'Input| Escalations'!$K$19,\"\")","v":86.188311145314614},{"$f":"IFERROR('Input| Projects'!J228*'Input| Escalations'!$K$19,\"\")","v":268.39359129477418},{"$f":"IFERROR('Input| Projects'!K228*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L228*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M228*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N228*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O228*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F228:L228)-(SUM('Input| Projects'!I228:O228)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y228*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z228*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA228*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y228*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z228*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA228*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y228*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z228*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA228*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y228*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z228*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA228*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y228*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z228*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA228*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y228*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z228*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA228*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y228*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z228*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA228*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,86.273004420841545,269.18893649383728,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q228*N228*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R228*O228*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S228*P228*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T228*Q228*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U228*R228*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V228*S228*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W228*T228*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF228),\"\"))),\"\")","v":2.7023246759086481},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF228),\"\"))),\"\")","v":8.524688768695265},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF228),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF228),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF228),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF228),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC228=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF228),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG228),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG228),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG228),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG228),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG228),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG228),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB228),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB228,'Input| Projects'!$Y228),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD228=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG228),\"\"))),\"\")","v":0},null,2.7023246759086481,8.524688768695265,0,0,0,0,0,null,0,0,"","","","","",null,88.975329096750187,277.71362526253256,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR228:$CO228)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR228:$CO228))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR228:$CO228)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR228:$CO228))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B229,\"\")","v":220},{"$f":"IFERROR(IF('Input| Projects'!C229=\"\",\"\",'Input| Projects'!C229),\"\")","v":"SPM Alexandria Canal Replacement"},{"$f":"IFERROR(IF('Input| Projects'!D229=\"\",\"\",'Input| Projects'!D229),\"\")","v":10041811},null,{"$f":"IFERROR('Input| Projects'!I229*'Input| Escalations'!$K$19,\"\")","v":28.563557678454721},{"$f":"IFERROR('Input| Projects'!J229*'Input| Escalations'!$K$19,\"\")","v":273.62756481410298},{"$f":"IFERROR('Input| Projects'!K229*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L229*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M229*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N229*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O229*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F229:L229)-(SUM('Input| Projects'!I229:O229)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y229*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z229*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA229*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y229*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z229*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA229*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y229*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z229*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA229*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y229*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z229*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA229*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y229*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z229*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA229*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y229*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z229*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA229*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y229*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z229*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA229*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,28.591625768295955,274.43842012907658,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q229*N229*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R229*O229*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S229*P229*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T229*Q229*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U229*R229*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V229*S229*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W229*T229*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF229),\"\"))),\"\")","v":0.89557395568510623},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF229),\"\"))),\"\")","v":8.6909296802633325},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF229),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF229),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF229),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF229),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC229=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF229),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG229),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG229),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG229),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG229),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG229),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG229),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB229),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB229,'Input| Projects'!$Y229),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD229=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG229),\"\"))),\"\")","v":0},null,0.89557395568510623,8.6909296802633325,0,0,0,0,0,null,0,0,"","","","","",null,29.48719972398106,283.12934980933989,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR229:$CO229)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR229:$CO229))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR229:$CO229)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR229:$CO229))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B230,\"\")","v":221},{"$f":"IFERROR(IF('Input| Projects'!C230=\"\",\"\",'Input| Projects'!C230),\"\")","v":"Southrn Trk Lic2 PictonRd Washaway"},{"$f":"IFERROR(IF('Input| Projects'!D230=\"\",\"\",'Input| Projects'!D230),\"\")","v":10068519},null,{"$f":"IFERROR('Input| Projects'!I230*'Input| Escalations'!$K$19,\"\")","v":31.415798796517816},{"$f":"IFERROR('Input| Projects'!J230*'Input| Escalations'!$K$19,\"\")","v":629.76678576256631},{"$f":"IFERROR('Input| Projects'!K230*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L230*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M230*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N230*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O230*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F230:L230)-(SUM('Input| Projects'!I230:O230)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y230*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z230*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA230*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y230*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z230*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA230*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y230*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z230*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA230*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y230*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z230*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA230*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y230*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z230*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA230*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y230*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z230*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA230*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y230*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z230*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA230*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,31.446669652066735,631.63300763161055,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q230*N230*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R230*O230*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S230*P230*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T230*Q230*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U230*R230*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V230*S230*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W230*T230*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF230),\"\"))),\"\")","v":0.98500234165252487},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF230),\"\"))),\"\")","v":20.002585827733942},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF230),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF230),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF230),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF230),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC230=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF230),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG230),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG230),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG230),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG230),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG230),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG230),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB230),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB230,'Input| Projects'!$Y230),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD230=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG230),\"\"))),\"\")","v":0},null,0.98500234165252487,20.002585827733942,0,0,0,0,0,null,0,0,"","","","","",null,32.431671993719263,651.63559345934448,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR230:$CO230)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR230:$CO230))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR230:$CO230)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR230:$CO230))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B231,\"\")","v":222},{"$f":"IFERROR(IF('Input| Projects'!C231=\"\",\"\",'Input| Projects'!C231),\"\")","v":"L7 - Scaddens Ridge Washaway Mitigation"},{"$f":"IFERROR(IF('Input| Projects'!D231=\"\",\"\",'Input| Projects'!D231),\"\")","v":10063923},null,{"$f":"IFERROR('Input| Projects'!I231*'Input| Escalations'!$K$19,\"\")","v":390.88969332112435},{"$f":"IFERROR('Input| Projects'!J231*'Input| Escalations'!$K$19,\"\")","v":179.39821934268707},{"$f":"IFERROR('Input| Projects'!K231*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L231*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M231*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N231*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O231*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F231:L231)-(SUM('Input| Projects'!I231:O231)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y231*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z231*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA231*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y231*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z231*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA231*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y231*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z231*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA231*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y231*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z231*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA231*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y231*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z231*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA231*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y231*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z231*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA231*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y231*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z231*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA231*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,391.27380258208052,179.92983975801198,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q231*N231*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R231*O231*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S231*P231*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T231*Q231*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U231*R231*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V231*S231*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W231*T231*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF231),\"\"))),\"\")","v":12.255848267395383},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF231),\"\"))),\"\")","v":5.6980272076426104},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF231),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF231),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF231),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF231),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC231=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF231),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG231),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG231),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG231),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG231),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG231),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG231),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB231),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB231,'Input| Projects'!$Y231),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD231=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG231),\"\"))),\"\")","v":0},null,12.255848267395383,5.6980272076426104,0,0,0,0,0,null,0,0,"","","","","",null,403.5296508494759,185.62786696565459,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR231:$CO231)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR231:$CO231))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR231:$CO231)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR231:$CO231))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B232,\"\")","v":223},{"$f":"IFERROR(IF('Input| Projects'!C232=\"\",\"\",'Input| Projects'!C232),\"\")","v":"Lic 7 Shallow DOC SmallwoodRd Glenorie"},{"$f":"IFERROR(IF('Input| Projects'!D232=\"\",\"\",'Input| Projects'!D232),\"\")","v":10063909},null,{"$f":"IFERROR('Input| Projects'!I232*'Input| Escalations'!$K$19,\"\")","v":251.75670172555007},{"$f":"IFERROR('Input| Projects'!J232*'Input| Escalations'!$K$19,\"\")","v":35.508282454932349},{"$f":"IFERROR('Input| Projects'!K232*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L232*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M232*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N232*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O232*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F232:L232)-(SUM('Input| Projects'!I232:O232)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y232*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z232*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA232*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y232*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z232*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA232*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y232*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z232*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA232*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y232*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z232*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA232*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y232*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z232*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA232*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y232*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z232*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA232*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y232*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z232*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA232*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,252.00409141704833,35.613506062699081,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q232*N232*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R232*O232*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S232*P232*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T232*Q232*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U232*R232*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V232*S232*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W232*T232*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF232),\"\"))),\"\")","v":7.8935105974090254},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF232),\"\"))),\"\")","v":1.1278102997130492},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF232),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF232),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF232),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF232),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC232=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF232),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG232),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG232),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG232),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG232),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG232),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG232),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB232),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB232,'Input| Projects'!$Y232),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD232=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG232),\"\"))),\"\")","v":0},null,7.8935105974090254,1.1278102997130492,0,0,0,0,0,null,0,0,"","","","","",null,259.89760201445733,36.741316362412128,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR232:$CO232)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR232:$CO232))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR232:$CO232)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR232:$CO232))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B233,\"\")","v":224},{"$f":"IFERROR(IF('Input| Projects'!C233=\"\",\"\",'Input| Projects'!C233),\"\")","v":"Horsley Park Pig Receiver Support Modifi"},{"$f":"IFERROR(IF('Input| Projects'!D233=\"\",\"\",'Input| Projects'!D233),\"\")","v":10064870},null,{"$f":"IFERROR('Input| Projects'!I233*'Input| Escalations'!$K$19,\"\")","v":12.531112613681579},{"$f":"IFERROR('Input| Projects'!J233*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K233*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L233*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M233*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N233*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O233*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F233:L233)-(SUM('Input| Projects'!I233:O233)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y233*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z233*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA233*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y233*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z233*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA233*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y233*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z233*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA233*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y233*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z233*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA233*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y233*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z233*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA233*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y233*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z233*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA233*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y233*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z233*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA233*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,12.543426359700575,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q233*N233*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R233*O233*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S233*P233*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T233*Q233*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U233*R233*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V233*S233*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W233*T233*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF233),\"\"))),\"\")","v":0.39289706901726107},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF233),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF233),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF233),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF233),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF233),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC233=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF233),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG233),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG233),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG233),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG233),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG233),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG233),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB233),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB233,'Input| Projects'!$Y233),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD233=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG233),\"\"))),\"\")","v":0},null,0.39289706901726107,0,0,0,0,0,0,null,0,"","","","","","",null,12.936323428717836,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR233:$CO233)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR233:$CO233))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR233:$CO233)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR233:$CO233))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B234,\"\")","v":225},{"$f":"IFERROR(IF('Input| Projects'!C234=\"\",\"\",'Input| Projects'!C234),\"\")","v":"AS2885 pipeworks in pits -Flemington PRS"},{"$f":"IFERROR(IF('Input| Projects'!D234=\"\",\"\",'Input| Projects'!D234),\"\")","v":10022444},null,{"$f":"IFERROR('Input| Projects'!I234*'Input| Escalations'!$K$19,\"\")","v":98.095382754953732},{"$f":"IFERROR('Input| Projects'!J234*'Input| Escalations'!$K$19,\"\")","v":815.31230472608388},{"$f":"IFERROR('Input| Projects'!K234*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L234*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M234*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N234*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O234*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F234:L234)-(SUM('Input| Projects'!I234:O234)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y234*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z234*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA234*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y234*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z234*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA234*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y234*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z234*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA234*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y234*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z234*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA234*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y234*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z234*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA234*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y234*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z234*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA234*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y234*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z234*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA234*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,98.191776560206264,817.72836363484055,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q234*N234*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R234*O234*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S234*P234*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T234*Q234*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U234*R234*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V234*S234*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W234*T234*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF234),\"\"))),\"\")","v":3.0756557343892887},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF234),\"\"))),\"\")","v":25.895862913671685},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF234),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF234),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF234),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF234),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC234=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF234),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG234),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG234),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG234),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG234),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG234),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG234),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB234),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB234,'Input| Projects'!$Y234),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD234=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG234),\"\"))),\"\")","v":0},null,3.0756557343892887,25.895862913671685,0,0,0,0,0,null,0,0,"","","","","",null,101.26743229459555,843.62422654851218,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR234:$CO234)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR234:$CO234))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR234:$CO234)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR234:$CO234))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B235,\"\")","v":226},{"$f":"IFERROR(IF('Input| Projects'!C235=\"\",\"\",'Input| Projects'!C235),\"\")","v":"Tempe PRS - Refurb of pits"},{"$f":"IFERROR(IF('Input| Projects'!D235=\"\",\"\",'Input| Projects'!D235),\"\")","v":10022455},null,{"$f":"IFERROR('Input| Projects'!I235*'Input| Escalations'!$K$19,\"\")","v":91.748023799330483},{"$f":"IFERROR('Input| Projects'!J235*'Input| Escalations'!$K$19,\"\")","v":1187.2559601784678},{"$f":"IFERROR('Input| Projects'!K235*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L235*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M235*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N235*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O235*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F235:L235)-(SUM('Input| Projects'!I235:O235)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y235*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z235*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA235*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y235*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z235*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA235*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y235*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z235*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA235*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y235*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z235*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA235*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y235*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z235*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA235*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y235*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z235*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA235*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y235*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z235*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA235*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,91.838180347885981,1190.7742197741295,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q235*N235*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R235*O235*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S235*P235*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T235*Q235*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U235*R235*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V235*S235*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W235*T235*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF235),\"\"))),\"\")","v":2.8766423820599818},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF235),\"\"))),\"\")","v":37.709497832919972},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF235),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF235),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF235),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF235),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC235=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF235),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG235),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG235),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG235),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG235),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG235),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG235),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB235),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB235,'Input| Projects'!$Y235),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD235=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG235),\"\"))),\"\")","v":0},null,2.8766423820599818,37.709497832919972,0,0,0,0,0,null,0,0,"","","","","",null,94.714822729945965,1228.4837176070496,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR235:$CO235)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR235:$CO235))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR235:$CO235)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR235:$CO235))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B236,\"\")","v":227},{"$f":"IFERROR(IF('Input| Projects'!C236=\"\",\"\",'Input| Projects'!C236),\"\")","v":"Mascot PRS - Refurb of pits"},{"$f":"IFERROR(IF('Input| Projects'!D236=\"\",\"\",'Input| Projects'!D236),\"\")","v":10022454},null,{"$f":"IFERROR('Input| Projects'!I236*'Input| Escalations'!$K$19,\"\")","v":158.84579901583052},{"$f":"IFERROR('Input| Projects'!J236*'Input| Escalations'!$K$19,\"\")","v":779.75633916923891},{"$f":"IFERROR('Input| Projects'!K236*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L236*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M236*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N236*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O236*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F236:L236)-(SUM('Input| Projects'!I236:O236)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y236*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z236*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA236*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y236*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z236*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA236*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y236*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z236*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA236*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y236*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z236*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA236*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y236*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z236*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA236*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y236*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z236*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA236*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y236*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z236*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA236*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,159.0018894513382,782.06703316832227,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q236*N236*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R236*O236*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S236*P236*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T236*Q236*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U236*R236*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V236*S236*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W236*T236*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF236),\"\"))),\"\")","v":4.98040762883935},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF236),\"\"))),\"\")","v":24.766538108335123},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF236),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF236),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF236),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF236),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC236=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF236),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG236),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG236),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG236),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG236),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG236),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG236),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB236),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB236,'Input| Projects'!$Y236),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD236=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG236),\"\"))),\"\")","v":0},null,4.98040762883935,24.766538108335123,0,0,0,0,0,null,0,0,"","","","","",null,163.98229708017755,806.83357127665738,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR236:$CO236)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR236:$CO236))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR236:$CO236)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR236:$CO236))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B237,\"\")","v":228},{"$f":"IFERROR(IF('Input| Projects'!C237=\"\",\"\",'Input| Projects'!C237),\"\")","v":"Wilton / EGP Connection Vibration Issues"},{"$f":"IFERROR(IF('Input| Projects'!D237=\"\",\"\",'Input| Projects'!D237),\"\")","v":10063898},null,{"$f":"IFERROR('Input| Projects'!I237*'Input| Escalations'!$K$19,\"\")","v":60.529824129797326},{"$f":"IFERROR('Input| Projects'!J237*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K237*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L237*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M237*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N237*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O237*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F237:L237)-(SUM('Input| Projects'!I237:O237)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y237*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z237*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA237*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0009826538471573},{"$f":"'Input| Projects'!$Y237*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z237*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA237*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0029633539132816},{"$f":"'Input| Projects'!$Y237*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z237*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA237*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055268913010513},{"$f":"'Input| Projects'!$Y237*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z237*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA237*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0073295477178159},{"$f":"'Input| Projects'!$Y237*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z237*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA237*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.009027092048018},{"$f":"'Input| Projects'!$Y237*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z237*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA237*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110290550653964},{"$f":"'Input| Projects'!$Y237*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z237*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA237*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0132057210809366},null,60.589303994346231,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q237*N237*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R237*O237*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S237*P237*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T237*Q237*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U237*R237*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V237*S237*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W237*T237*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF237),\"\"))),\"\")","v":1.8978355092557597},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF237),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF237),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF237),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF237),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF237),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC237=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF237),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG237),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG237),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG237),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG237),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG237),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG237),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB237),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB237,'Input| Projects'!$Y237),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD237=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG237),\"\"))),\"\")","v":0},null,1.8978355092557597,0,0,0,0,0,0,null,0,"","","","","","",null,62.487139503601988,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR237:$CO237)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR237:$CO237))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR237:$CO237)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR237:$CO237))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B238,\"\")","v":229},{"$f":"IFERROR(IF('Input| Projects'!C238=\"\",\"\",'Input| Projects'!C238),\"\")","v":"Windsor TRS Development"},{"$f":"IFERROR(IF('Input| Projects'!D238=\"\",\"\",'Input| Projects'!D238),\"\")","v":10027060},null,{"$f":"IFERROR('Input| Projects'!I238*'Input| Escalations'!$K$19,\"\")","v":161.97216535100196},{"$f":"IFERROR('Input| Projects'!J238*'Input| Escalations'!$K$19,\"\")","v":2900.6413471437968},{"$f":"IFERROR('Input| Projects'!K238*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L238*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M238*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N238*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O238*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F238:L238)-(SUM('Input| Projects'!I238:O238)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y238*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z238*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA238*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000738249202509},{"$f":"'Input| Projects'!$Y238*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z238*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA238*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022263116046009},{"$f":"'Input| Projects'!$Y238*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z238*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA238*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041522486348151},{"$f":"'Input| Projects'!$Y238*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z238*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA238*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055065502191665},{"$f":"'Input| Projects'!$Y238*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z238*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA238*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067818830859949},{"$f":"'Input| Projects'!$Y238*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z238*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA238*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082859199401808},{"$f":"'Input| Projects'!$Y238*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z238*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA238*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0099212078442068},null,162.09174117290098,2907.0990786357279,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q238*N238*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R238*O238*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S238*P238*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T238*Q238*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U238*R238*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V238*S238*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W238*T238*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF238),\"\"))),\"\")","v":5.0771908880770544},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF238),\"\"))),\"\")","v":92.062159715459543},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF238),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF238),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF238),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF238),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC238=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF238),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG238),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG238),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG238),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG238),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG238),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG238),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB238),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB238,'Input| Projects'!$Y238),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD238=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG238),\"\"))),\"\")","v":0},null,5.0771908880770544,92.062159715459543,0,0,0,0,0,null,0,0,"","","","","",null,167.16893206097802,2999.1612383511874,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR238:$CO238)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR238:$CO238))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR238:$CO238)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR238:$CO238))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B239,\"\")","v":230},{"$f":"IFERROR(IF('Input| Projects'!C239=\"\",\"\",'Input| Projects'!C239),\"\")","v":"Secondary Relocation Massey Park Concord"},{"$f":"IFERROR(IF('Input| Projects'!D239=\"\",\"\",'Input| Projects'!D239),\"\")","v":10065896},null,{"$f":"IFERROR('Input| Projects'!I239*'Input| Escalations'!$K$19,\"\")","v":45.94261249208634},{"$f":"IFERROR('Input| Projects'!J239*'Input| Escalations'!$K$19,\"\")","v":316.97813789313534},{"$f":"IFERROR('Input| Projects'!K239*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L239*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M239*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N239*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O239*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F239:L239)-(SUM('Input| Projects'!I239:O239)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y239*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z239*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA239*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.000738249202509},{"$f":"'Input| Projects'!$Y239*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z239*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA239*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0022263116046009},{"$f":"'Input| Projects'!$Y239*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z239*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA239*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0041522486348151},{"$f":"'Input| Projects'!$Y239*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z239*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA239*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0055065502191665},{"$f":"'Input| Projects'!$Y239*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z239*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA239*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067818830859949},{"$f":"'Input| Projects'!$Y239*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z239*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA239*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0082859199401808},{"$f":"'Input| Projects'!$Y239*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z239*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA239*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0099212078442068},null,45.976529589119799,317.68382999993162,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q239*N239*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R239*O239*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S239*P239*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T239*Q239*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U239*R239*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V239*S239*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W239*T239*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF239),\"\"))),\"\")","v":1.4401203627412817},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF239),\"\"))),\"\")","v":10.060427493306408},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF239),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF239),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF239),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF239),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC239=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF239),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG239),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG239),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG239),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG239),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG239),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG239),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB239),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB239,'Input| Projects'!$Y239),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD239=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG239),\"\"))),\"\")","v":0},null,1.4401203627412817,10.060427493306408,0,0,0,0,0,null,0,0,"","","","","",null,47.416649951861082,327.74425749323802,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR239:$CO239)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR239:$CO239))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR239:$CO239)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR239:$CO239))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B240,\"\")","v":231},{"$f":"IFERROR(IF('Input| Projects'!C240=\"\",\"\",'Input| Projects'!C240),\"\")","v":"Haberfield PRS Upgrade"},{"$f":"IFERROR(IF('Input| Projects'!D240=\"\",\"\",'Input| Projects'!D240),\"\")","v":10018504},null,{"$f":"IFERROR('Input| Projects'!I240*'Input| Escalations'!$K$19,\"\")","v":1011.5602448866596},{"$f":"IFERROR('Input| Projects'!J240*'Input| Escalations'!$K$19,\"\")","v":823.1505754012444},{"$f":"IFERROR('Input| Projects'!K240*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L240*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M240*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N240*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O240*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F240:L240)-(SUM('Input| Projects'!I240:O240)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y240*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z240*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA240*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0012068221780088},{"$f":"'Input| Projects'!$Y240*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z240*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA240*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0036393702972648},{"$f":"'Input| Projects'!$Y240*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z240*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA240*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067877157524472},{"$f":"'Input| Projects'!$Y240*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z240*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA240*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0090016039383785},{"$f":"'Input| Projects'!$Y240*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z240*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA240*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110864012978629},{"$f":"'Input| Projects'!$Y240*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z240*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA240*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0135450629882587},{"$f":"'Input| Projects'!$Y240*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z240*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA240*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0162182818732921},null,1012.7810182245809,826.14632515553615,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q240*N240*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R240*O240*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S240*P240*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T240*Q240*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U240*R240*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V240*S240*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W240*T240*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF240),\"\"))),\"\")","v":31.723285345317226},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF240),\"\"))),\"\")","v":26.162443342144922},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF240),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF240),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF240),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF240),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC240=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF240),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG240),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG240),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG240),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG240),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG240),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG240),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB240),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB240,'Input| Projects'!$Y240),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD240=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG240),\"\"))),\"\")","v":0},null,31.723285345317226,26.162443342144922,0,0,0,0,0,null,0,0,"","","","","",null,1044.5043035698982,852.30876849768106,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR240:$CO240)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR240:$CO240))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR240:$CO240)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR240:$CO240))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B241,\"\")","v":232},{"$f":"IFERROR(IF('Input| Projects'!C241=\"\",\"\",'Input| Projects'!C241),\"\")","v":"Banksmeadow PRS Upgrade"},{"$f":"IFERROR(IF('Input| Projects'!D241=\"\",\"\",'Input| Projects'!D241),\"\")","v":10018572},null,{"$f":"IFERROR('Input| Projects'!I241*'Input| Escalations'!$K$19,\"\")","v":1021.1139606747779},{"$f":"IFERROR('Input| Projects'!J241*'Input| Escalations'!$K$19,\"\")","v":1841.4785094090328},{"$f":"IFERROR('Input| Projects'!K241*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L241*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M241*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N241*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O241*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F241:L241)-(SUM('Input| Projects'!I241:O241)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y241*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z241*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA241*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0012068221780088},{"$f":"'Input| Projects'!$Y241*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z241*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA241*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0036393702972648},{"$f":"'Input| Projects'!$Y241*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z241*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA241*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067877157524472},{"$f":"'Input| Projects'!$Y241*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z241*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA241*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0090016039383785},{"$f":"'Input| Projects'!$Y241*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z241*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA241*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110864012978629},{"$f":"'Input| Projects'!$Y241*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z241*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA241*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0135450629882587},{"$f":"'Input| Projects'!$Y241*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z241*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA241*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0162182818732921},null,1022.3462636487947,1848.1803315992274,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q241*N241*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R241*O241*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S241*P241*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T241*Q241*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U241*R241*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V241*S241*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W241*T241*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF241),\"\"))),\"\")","v":32.022897013121053},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF241),\"\"))),\"\")","v":58.528267619453665},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF241),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF241),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF241),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF241),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC241=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF241),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG241),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG241),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG241),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG241),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG241),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG241),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB241),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB241,'Input| Projects'!$Y241),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD241=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG241),\"\"))),\"\")","v":0},null,32.022897013121053,58.528267619453665,0,0,0,0,0,null,0,0,"","","","","",null,1054.3691606619157,1906.708599218681,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR241:$CO241)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR241:$CO241))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR241:$CO241)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR241:$CO241))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B242,\"\")","v":233},{"$f":"IFERROR(IF('Input| Projects'!C242=\"\",\"\",'Input| Projects'!C242),\"\")","v":"Yass POTS Capacity Upgrade"},{"$f":"IFERROR(IF('Input| Projects'!D242=\"\",\"\",'Input| Projects'!D242),\"\")","v":10050330},null,{"$f":"IFERROR('Input| Projects'!I242*'Input| Escalations'!$K$19,\"\")","v":12.667610257369249},{"$f":"IFERROR('Input| Projects'!J242*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K242*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L242*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M242*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N242*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O242*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F242:L242)-(SUM('Input| Projects'!I242:O242)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y242*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z242*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA242*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011141876508745},{"$f":"'Input| Projects'!$Y242*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z242*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA242*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033600156809031},{"$f":"'Input| Projects'!$Y242*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z242*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA242*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0062666971214431},{"$f":"'Input| Projects'!$Y242*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z242*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA242*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083106493474876},{"$f":"'Input| Projects'!$Y242*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z242*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA242*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0102354196366328},{"$f":"'Input| Projects'!$Y242*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z242*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA242*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0125053567848186},{"$f":"'Input| Projects'!$Y242*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z242*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA242*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149733819206366},null,12.681724352284101,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q242*N242*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R242*O242*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S242*P242*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T242*Q242*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U242*R242*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V242*S242*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W242*T242*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF242),\"\"))),\"\")","v":0.39722896959839826},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF242),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF242),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF242),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF242),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF242),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC242=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF242),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG242),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG242),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG242),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG242),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG242),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG242),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB242),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB242,'Input| Projects'!$Y242),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD242=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG242),\"\"))),\"\")","v":0},null,0.39722896959839826,0,0,0,0,0,0,null,0,"","","","","","",null,13.0789533218825,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR242:$CO242)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR242:$CO242))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR242:$CO242)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR242:$CO242))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B243,\"\")","v":234},{"$f":"IFERROR(IF('Input| Projects'!C243=\"\",\"\",'Input| Projects'!C243),\"\")","v":"SOCI 4"},{"$f":"IFERROR(IF('Input| Projects'!D243=\"\",\"\",'Input| Projects'!D243),\"\")","v":10022601},null,{"$f":"IFERROR('Input| Projects'!I243*'Input| Escalations'!$K$19,\"\")","v":21.687839315801181},{"$f":"IFERROR('Input| Projects'!J243*'Input| Escalations'!$K$19,\"\")","v":2010.2950685882281},{"$f":"IFERROR('Input| Projects'!K243*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L243*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M243*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N243*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O243*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F243:L243)-(SUM('Input| Projects'!I243:O243)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y243*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z243*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA243*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011141876508745},{"$f":"'Input| Projects'!$Y243*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z243*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA243*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033600156809031},{"$f":"'Input| Projects'!$Y243*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z243*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA243*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0062666971214431},{"$f":"'Input| Projects'!$Y243*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z243*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA243*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083106493474876},{"$f":"'Input| Projects'!$Y243*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z243*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA243*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0102354196366328},{"$f":"'Input| Projects'!$Y243*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z243*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA243*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0125053567848186},{"$f":"'Input| Projects'!$Y243*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z243*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA243*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149733819206366},null,21.712003638540995,2017.0496915419267,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q243*N243*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R243*O243*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S243*P243*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T243*Q243*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U243*R243*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V243*S243*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W243*T243*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF243),\"\"))),\"\")","v":0.68008392184466082},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF243),\"\"))),\"\")","v":63.876030996472103},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF243),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF243),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF243),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF243),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC243=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF243),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG243),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG243),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG243),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG243),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG243),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG243),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB243),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB243,'Input| Projects'!$Y243),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD243=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG243),\"\"))),\"\")","v":0},null,0.68008392184466082,63.876030996472103,0,0,0,0,0,null,0,0,"","","","","",null,22.392087560385654,2080.925722538399,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR243:$CO243)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR243:$CO243))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR243:$CO243)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR243:$CO243))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B244,\"\")","v":235},{"$f":"IFERROR(IF('Input| Projects'!C244=\"\",\"\",'Input| Projects'!C244),\"\")","v":"Haberfield E&I Upgrade"},{"$f":"IFERROR(IF('Input| Projects'!D244=\"\",\"\",'Input| Projects'!D244),\"\")","v":10063293},null,{"$f":"IFERROR('Input| Projects'!I244*'Input| Escalations'!$K$19,\"\")","v":732.79242365806249},{"$f":"IFERROR('Input| Projects'!J244*'Input| Escalations'!$K$19,\"\")","v":415.36912763228543},{"$f":"IFERROR('Input| Projects'!K244*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L244*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M244*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N244*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O244*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F244:L244)-(SUM('Input| Projects'!I244:O244)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y244*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z244*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA244*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0012068221780088},{"$f":"'Input| Projects'!$Y244*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z244*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA244*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0036393702972648},{"$f":"'Input| Projects'!$Y244*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z244*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA244*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0067877157524472},{"$f":"'Input| Projects'!$Y244*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z244*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA244*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0090016039383785},{"$f":"'Input| Projects'!$Y244*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z244*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA244*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0110864012978629},{"$f":"'Input| Projects'!$Y244*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z244*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA244*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0135450629882587},{"$f":"'Input| Projects'!$Y244*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z244*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA244*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0162182818732921},null,733.67677380680993,416.88080969779116,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q244*N244*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R244*O244*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S244*P244*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T244*Q244*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U244*R244*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V244*S244*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W244*T244*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF244),\"\"))),\"\")","v":22.980918113479216},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF244),\"\"))),\"\")","v":13.201802431418676},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF244),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF244),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF244),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF244),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC244=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF244),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG244),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG244),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG244),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG244),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG244),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG244),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB244),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB244,'Input| Projects'!$Y244),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD244=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG244),\"\"))),\"\")","v":0},null,22.980918113479216,13.201802431418676,0,0,0,0,0,null,0,0,"","","","","",null,756.65769192028915,430.08261212920985,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR244:$CO244)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR244:$CO244))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR244:$CO244)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR244:$CO244))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B245,\"\")","v":236},{"$f":"IFERROR(IF('Input| Projects'!C245=\"\",\"\",'Input| Projects'!C245),\"\")","v":"West Hoxton Odorant Analyser"},{"$f":"IFERROR(IF('Input| Projects'!D245=\"\",\"\",'Input| Projects'!D245),\"\")","v":10064214},null,{"$f":"IFERROR('Input| Projects'!I245*'Input| Escalations'!$K$19,\"\")","v":32.049369585289419},{"$f":"IFERROR('Input| Projects'!J245*'Input| Escalations'!$K$19,\"\")","v":286.34217000032299},{"$f":"IFERROR('Input| Projects'!K245*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L245*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M245*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N245*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O245*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F245:L245)-(SUM('Input| Projects'!I245:O245)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y245*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z245*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA245*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011141876508745},{"$f":"'Input| Projects'!$Y245*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z245*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA245*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033600156809031},{"$f":"'Input| Projects'!$Y245*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z245*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA245*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0062666971214431},{"$f":"'Input| Projects'!$Y245*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z245*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA245*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083106493474876},{"$f":"'Input| Projects'!$Y245*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z245*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA245*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0102354196366328},{"$f":"'Input| Projects'!$Y245*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z245*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA245*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0125053567848186},{"$f":"'Input| Projects'!$Y245*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z245*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA245*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149733819206366},null,32.08507859709966,287.30428418162791,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q245*N245*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R245*O245*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S245*P245*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T245*Q245*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U245*R245*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V245*S245*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W245*T245*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF245),\"\"))),\"\")","v":1.0049991906908147},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF245),\"\"))),\"\")","v":9.0983665096400674},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF245),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF245),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF245),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF245),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC245=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF245),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG245),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG245),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG245),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG245),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG245),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG245),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB245),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB245,'Input| Projects'!$Y245),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD245=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG245),\"\"))),\"\")","v":0},null,1.0049991906908147,9.0983665096400674,0,0,0,0,0,null,0,0,"","","","","",null,33.090077787790477,296.40265069126798,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR245:$CO245)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR245:$CO245))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR245:$CO245)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR245:$CO245))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B246,\"\")","v":237},{"$f":"IFERROR(IF('Input| Projects'!C246=\"\",\"\",'Input| Projects'!C246),\"\")","v":"Catalytic Heater Project Package CY23"},{"$f":"IFERROR(IF('Input| Projects'!D246=\"\",\"\",'Input| Projects'!D246),\"\")","v":10065201},null,{"$f":"IFERROR('Input| Projects'!I246*'Input| Escalations'!$K$19,\"\")","v":56.794233793685834},{"$f":"IFERROR('Input| Projects'!J246*'Input| Escalations'!$K$19,\"\")","v":424.47608579601598},{"$f":"IFERROR('Input| Projects'!K246*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L246*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M246*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N246*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O246*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F246:L246)-(SUM('Input| Projects'!I246:O246)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y246*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z246*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA246*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011141876508745},{"$f":"'Input| Projects'!$Y246*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z246*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA246*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033600156809031},{"$f":"'Input| Projects'!$Y246*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z246*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA246*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0062666971214431},{"$f":"'Input| Projects'!$Y246*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z246*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA246*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083106493474876},{"$f":"'Input| Projects'!$Y246*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z246*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA246*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0102354196366328},{"$f":"'Input| Projects'!$Y246*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z246*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA246*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0125053567848186},{"$f":"'Input| Projects'!$Y246*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z246*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA246*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149733819206366},null,56.857513227619634,425.90233210045892,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q246*N246*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R246*O246*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S246*P246*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T246*Q246*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U246*R246*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V246*S246*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W246*T246*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF246),\"\"))),\"\")","v":1.7809448278432882},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF246),\"\"))),\"\")","v":13.487496456233529},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF246),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF246),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF246),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF246),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC246=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF246),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG246),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG246),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG246),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG246),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG246),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG246),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB246),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB246,'Input| Projects'!$Y246),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD246=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG246),\"\"))),\"\")","v":0},null,1.7809448278432882,13.487496456233529,0,0,0,0,0,null,0,0,"","","","","",null,58.63845805546292,439.38982855669246,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR246:$CO246)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR246:$CO246))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR246:$CO246)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR246:$CO246))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B247,\"\")","v":238},{"$f":"IFERROR(IF('Input| Projects'!C247=\"\",\"\",'Input| Projects'!C247),\"\")","v":"Catalytic Heater Project Package CY24"},{"$f":"IFERROR(IF('Input| Projects'!D247=\"\",\"\",'Input| Projects'!D247),\"\")","v":10065203},null,{"$f":"IFERROR('Input| Projects'!I247*'Input| Escalations'!$K$19,\"\")","v":15.136517383659406},{"$f":"IFERROR('Input| Projects'!J247*'Input| Escalations'!$K$19,\"\")","v":183.0879971757565},{"$f":"IFERROR('Input| Projects'!K247*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L247*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M247*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N247*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O247*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F247:L247)-(SUM('Input| Projects'!I247:O247)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y247*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z247*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA247*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011141876508745},{"$f":"'Input| Projects'!$Y247*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z247*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA247*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033600156809031},{"$f":"'Input| Projects'!$Y247*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z247*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA247*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0062666971214431},{"$f":"'Input| Projects'!$Y247*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z247*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA247*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083106493474876},{"$f":"'Input| Projects'!$Y247*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z247*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA247*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0102354196366328},{"$f":"'Input| Projects'!$Y247*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z247*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA247*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0125053567848186},{"$f":"'Input| Projects'!$Y247*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z247*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA247*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149733819206366},null,15.153382304405525,183.70317571725218,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q247*N247*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R247*O247*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S247*P247*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T247*Q247*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U247*R247*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V247*S247*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W247*T247*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF247),\"\"))),\"\")","v":0.47464857865527277},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF247),\"\"))),\"\")","v":5.8175214004248801},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF247),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF247),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF247),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF247),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC247=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF247),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG247),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG247),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG247),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG247),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG247),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG247),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB247),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB247,'Input| Projects'!$Y247),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD247=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG247),\"\"))),\"\")","v":0},null,0.47464857865527277,5.8175214004248801,0,0,0,0,0,null,0,0,"","","","","",null,15.628030883060799,189.52069711767706,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR247:$CO247)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR247:$CO247))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR247:$CO247)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR247:$CO247))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B248,\"\")","v":239},{"$f":"IFERROR(IF('Input| Projects'!C248=\"\",\"\",'Input| Projects'!C248),\"\")","v":"ALBV Panel Upgrades - Phase 1"},{"$f":"IFERROR(IF('Input| Projects'!D248=\"\",\"\",'Input| Projects'!D248),\"\")","v":10068285},null,{"$f":"IFERROR('Input| Projects'!I248*'Input| Escalations'!$K$19,\"\")","v":73.162598440304322},{"$f":"IFERROR('Input| Projects'!J248*'Input| Escalations'!$K$19,\"\")","v":1154.1244856539979},{"$f":"IFERROR('Input| Projects'!K248*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L248*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M248*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N248*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O248*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F248:L248)-(SUM('Input| Projects'!I248:O248)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y248*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z248*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA248*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011141876508745},{"$f":"'Input| Projects'!$Y248*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z248*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA248*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033600156809031},{"$f":"'Input| Projects'!$Y248*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z248*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA248*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0062666971214431},{"$f":"'Input| Projects'!$Y248*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z248*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA248*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083106493474876},{"$f":"'Input| Projects'!$Y248*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z248*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA248*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0102354196366328},{"$f":"'Input| Projects'!$Y248*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z248*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA248*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0125053567848186},{"$f":"'Input| Projects'!$Y248*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z248*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA248*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149733819206366},null,73.244115303992402,1158.0023620235095,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q248*N248*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R248*O248*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S248*P248*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T248*Q248*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U248*R248*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V248*S248*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W248*T248*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF248),\"\"))),\"\")","v":2.294221483067556},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF248),\"\"))),\"\")","v":36.67167699475791},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF248),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF248),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF248),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF248),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC248=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF248),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG248),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG248),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG248),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG248),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG248),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG248),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB248),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB248,'Input| Projects'!$Y248),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD248=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG248),\"\"))),\"\")","v":0},null,2.294221483067556,36.67167699475791,0,0,0,0,0,null,0,0,"","","","","",null,75.538336787059961,1194.6740390182674,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR248:$CO248)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR248:$CO248))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR248:$CO248)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR248:$CO248))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B249,\"\")","v":240},{"$f":"IFERROR(IF('Input| Projects'!C249=\"\",\"\",'Input| Projects'!C249),\"\")","v":"SOCI 5"},{"$f":"IFERROR(IF('Input| Projects'!D249=\"\",\"\",'Input| Projects'!D249),\"\")","v":10070042},null,{"$f":"IFERROR('Input| Projects'!I249*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J249*'Input| Escalations'!$K$19,\"\")","v":395.80333291470009},{"$f":"IFERROR('Input| Projects'!K249*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L249*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M249*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N249*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O249*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F249:L249)-(SUM('Input| Projects'!I249:O249)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y249*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z249*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA249*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0011141876508745},{"$f":"'Input| Projects'!$Y249*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z249*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA249*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0033600156809031},{"$f":"'Input| Projects'!$Y249*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z249*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA249*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0062666971214431},{"$f":"'Input| Projects'!$Y249*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z249*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA249*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0083106493474876},{"$f":"'Input| Projects'!$Y249*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z249*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA249*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0102354196366328},{"$f":"'Input| Projects'!$Y249*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z249*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA249*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0125053567848186},{"$f":"'Input| Projects'!$Y249*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z249*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA249*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149733819206366},null,0,397.13323831984718,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q249*N249*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R249*O249*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S249*P249*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T249*Q249*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U249*R249*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V249*S249*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W249*T249*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF249),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF249),\"\"))),\"\")","v":12.576435348628403},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF249),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF249),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF249),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF249),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC249=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF249),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG249),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG249),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG249),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG249),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG249),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG249),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB249),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB249,'Input| Projects'!$Y249),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD249=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG249),\"\"))),\"\")","v":0},null,0,12.576435348628403,0,0,0,0,0,null,"",0,"","","","","",null,0,409.7096736684756,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR249:$CO249)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR249:$CO249))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR249:$CO249)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR249:$CO249))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B250,\"\")","v":241},{"$f":"IFERROR(IF('Input| Projects'!C250=\"\",\"\",'Input| Projects'!C250),\"\")","v":"CY21 WinterGaugingDevice LifecyleUpgrade"},{"$f":"IFERROR(IF('Input| Projects'!D250=\"\",\"\",'Input| Projects'!D250),\"\")","v":10056868},null,{"$f":"IFERROR('Input| Projects'!I250*'Input| Escalations'!$K$19,\"\")","v":4.6138228912181019},{"$f":"IFERROR('Input| Projects'!J250*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K250*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L250*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M250*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N250*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O250*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F250:L250)-(SUM('Input| Projects'!I250:O250)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y250*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z250*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA250*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y250*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z250*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA250*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y250*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z250*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA250*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y250*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z250*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA250*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y250*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z250*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA250*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y250*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z250*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA250*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y250*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z250*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA250*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,4.6138228912181019,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q250*N250*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R250*O250*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S250*P250*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T250*Q250*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U250*R250*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V250*S250*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W250*T250*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC250=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF250),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG250),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB250),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB250,'Input| Projects'!$Y250),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD250=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG250),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,"","","","","","",null,4.6138228912181019,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR250:$CO250)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR250:$CO250))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR250:$CO250)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR250:$CO250))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B252,\"\")","v":243},{"$f":"IFERROR(IF('Input| Projects'!C252=\"\",\"\",'Input| Projects'!C252),\"\")","v":"JGN Chronic no-access metering"},{"$f":"IFERROR(IF('Input| Projects'!D252=\"\",\"\",'Input| Projects'!D252),\"\")","v":"Digital2"},null,{"$f":"IFERROR('Input| Projects'!I252*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J252*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K252*'Input| Escalations'!$K$19,\"\")","v":1098.6216752293578},{"$f":"IFERROR('Input| Projects'!L252*'Input| Escalations'!$K$19,\"\")","v":3295.8650256880737},{"$f":"IFERROR('Input| Projects'!M252*'Input| Escalations'!$K$19,\"\")","v":1098.6216752293578},{"$f":"IFERROR('Input| Projects'!N252*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O252*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F252:L252)-(SUM('Input| Projects'!I252:O252)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y252*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z252*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA252*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0026507387418049},{"$f":"'Input| Projects'!$Y252*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z252*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA252*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0079937376181221},{"$f":"'Input| Projects'!$Y252*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z252*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA252*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149089579568846},{"$f":"'Input| Projects'!$Y252*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z252*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA252*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0197716786554334},{"$f":"'Input| Projects'!$Y252*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z252*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA252*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0243508562926189},{"$f":"'Input| Projects'!$Y252*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z252*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA252*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0297512126288575},{"$f":"'Input| Projects'!$Y252*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z252*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA252*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.035622835634306},null,0,0,1115.0009795958745,3361.0298098676599,1125.3740537628241,0,0,null,{"$f":"'Input| Projects'!Q252*N252*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R252*O252*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S252*P252*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T252*Q252*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U252*R252*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V252*S252*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W252*T252*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC252=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF252),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG252),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB252),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB252,'Input| Projects'!$Y252),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD252=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG252),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","",0,0,0,"","",null,0,0,1115.0009795958745,3361.0298098676599,1125.3740537628241,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR252:$CO252)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR252:$CO252))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR252:$CO252)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR252:$CO252))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B254,\"\")","v":245},{"$f":"IFERROR(IF('Input| Projects'!C254=\"\",\"\",'Input| Projects'!C254),\"\")","v":"JGN Enhancements to Geospatial Systems"},{"$f":"IFERROR(IF('Input| Projects'!D254=\"\",\"\",'Input| Projects'!D254),\"\")","v":"Digital4"},null,{"$f":"IFERROR('Input| Projects'!I254*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J254*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K254*'Input| Escalations'!$K$19,\"\")","v":609.92777981651386},{"$f":"IFERROR('Input| Projects'!L254*'Input| Escalations'!$K$19,\"\")","v":307.11152293577982},{"$f":"IFERROR('Input| Projects'!M254*'Input| Escalations'!$K$19,\"\")","v":307.11152293577982},{"$f":"IFERROR('Input| Projects'!N254*'Input| Escalations'!$K$19,\"\")","v":307.11152293577982},{"$f":"IFERROR('Input| Projects'!O254*'Input| Escalations'!$K$19,\"\")","v":307.11152293577982},{"$f":"IF(ABS(SUM(F254:L254)-(SUM('Input| Projects'!I254:O254)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y254*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z254*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA254*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0026507387418049},{"$f":"'Input| Projects'!$Y254*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z254*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA254*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0079937376181221},{"$f":"'Input| Projects'!$Y254*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z254*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA254*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149089579568846},{"$f":"'Input| Projects'!$Y254*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z254*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA254*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0197716786554334},{"$f":"'Input| Projects'!$Y254*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z254*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA254*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0243508562926189},{"$f":"'Input| Projects'!$Y254*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z254*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA254*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0297512126288575},{"$f":"'Input| Projects'!$Y254*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z254*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA254*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.035622835634306},null,0,0,619.02116744253431,313.18363327864682,314.58995149659631,316.24846315541447,318.05170623872249,null,{"$f":"'Input| Projects'!Q254*N254*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R254*O254*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S254*P254*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T254*Q254*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U254*R254*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V254*S254*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W254*T254*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC254=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF254),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG254),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB254),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB254,'Input| Projects'!$Y254),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD254=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG254),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","",0,0,0,0,0,null,0,0,619.02116744253431,313.18363327864682,314.58995149659631,316.24846315541447,318.05170623872249,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR254:$CO254)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR254:$CO254))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR254:$CO254)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR254:$CO254))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B257,\"\")","v":248},{"$f":"IFERROR(IF('Input| Projects'!C257=\"\",\"\",'Input| Projects'!C257),\"\")","v":"Recurrent Capex (telemetry only)"},{"$f":"IFERROR(IF('Input| Projects'!D257=\"\",\"\",'Input| Projects'!D257),\"\")","v":"Digital7"},null,{"$f":"IFERROR('Input| Projects'!I257*'Input| Escalations'!$K$19,\"\")","v":179.44332998165106},{"$f":"IFERROR('Input| Projects'!J257*'Input| Escalations'!$K$19,\"\")","v":179.44332998165137},{"$f":"IFERROR('Input| Projects'!K257*'Input| Escalations'!$K$19,\"\")","v":179.44332998165137},{"$f":"IFERROR('Input| Projects'!L257*'Input| Escalations'!$K$19,\"\")","v":179.44332998165137},{"$f":"IFERROR('Input| Projects'!M257*'Input| Escalations'!$K$19,\"\")","v":179.44332998165137},{"$f":"IFERROR('Input| Projects'!N257*'Input| Escalations'!$K$19,\"\")","v":179.44332998165137},{"$f":"IFERROR('Input| Projects'!O257*'Input| Escalations'!$K$19,\"\")","v":179.44332998165137},{"$f":"IF(ABS(SUM(F257:L257)-(SUM('Input| Projects'!I257:O257)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y257*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z257*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA257*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0026507387418049},{"$f":"'Input| Projects'!$Y257*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z257*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA257*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0079937376181221},{"$f":"'Input| Projects'!$Y257*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z257*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA257*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0149089579568846},{"$f":"'Input| Projects'!$Y257*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z257*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA257*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0197716786554334},{"$f":"'Input| Projects'!$Y257*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z257*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA257*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0243508562926189},{"$f":"'Input| Projects'!$Y257*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z257*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA257*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.0297512126288575},{"$f":"'Input| Projects'!$Y257*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z257*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA257*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1.035622835634306},null,179.9189873683919,180.87775287884679,182.1186430439912,182.99122583890949,183.81292872270356,184.78198664676572,185.83561023126029,null,{"$f":"'Input| Projects'!Q257*N257*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R257*O257*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S257*P257*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T257*Q257*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U257*R257*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V257*S257*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W257*T257*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC257=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF257),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG257),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB257),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB257,'Input| Projects'!$Y257),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD257=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG257),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,179.9189873683919,180.87775287884679,182.1186430439912,182.99122583890949,183.81292872270356,184.78198664676572,185.83561023126029,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR257:$CO257)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR257:$CO257))","v":1},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR257:$CO257)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR257:$CO257))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B261,\"\")","v":252},{"$f":"IFERROR(IF('Input| Projects'!C261=\"\",\"\",'Input| Projects'!C261),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D261=\"\",\"\",'Input| Projects'!D261),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I261*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J261*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K261*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L261*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M261*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N261*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O261*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F261:L261)-(SUM('Input| Projects'!I261:O261)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y261*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z261*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA261*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y261*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z261*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA261*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y261*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z261*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA261*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y261*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z261*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA261*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y261*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z261*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA261*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y261*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z261*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA261*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y261*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z261*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA261*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q261*N261*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R261*O261*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S261*P261*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T261*Q261*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U261*R261*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V261*S261*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W261*T261*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC261=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF261),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG261),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB261),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB261,'Input| Projects'!$Y261),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD261=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG261),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR261:$CO261)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR261:$CO261))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR261:$CO261)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR261:$CO261))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B263,\"\")","v":254},{"$f":"IFERROR(IF('Input| Projects'!C263=\"\",\"\",'Input| Projects'!C263),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D263=\"\",\"\",'Input| Projects'!D263),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I263*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J263*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K263*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L263*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M263*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N263*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O263*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F263:L263)-(SUM('Input| Projects'!I263:O263)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y263*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z263*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA263*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y263*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z263*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA263*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y263*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z263*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA263*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y263*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z263*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA263*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y263*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z263*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA263*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y263*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z263*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA263*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y263*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z263*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA263*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q263*N263*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R263*O263*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S263*P263*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T263*Q263*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U263*R263*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V263*S263*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W263*T263*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC263=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF263),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG263),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB263),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB263,'Input| Projects'!$Y263),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD263=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG263),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR263:$CO263)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR263:$CO263))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR263:$CO263)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR263:$CO263))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B266,\"\")","v":257},{"$f":"IFERROR(IF('Input| Projects'!C266=\"\",\"\",'Input| Projects'!C266),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D266=\"\",\"\",'Input| Projects'!D266),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I266*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J266*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K266*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L266*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M266*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N266*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O266*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F266:L266)-(SUM('Input| Projects'!I266:O266)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y266*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z266*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA266*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y266*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z266*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA266*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y266*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z266*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA266*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y266*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z266*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA266*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y266*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z266*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA266*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y266*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z266*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA266*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y266*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z266*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA266*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,{"$f":"IFERROR(I266*Q266,\"\")","v":0},{"$f":"IFERROR(J266*R266,\"\")","v":0},{"$f":"IFERROR(K266*S266,\"\")","v":0},{"$f":"IFERROR(L266*T266,\"\")","v":0},null,{"$f":"'Input| Projects'!Q266*N266*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R266*O266*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S266*P266*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T266*Q266*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U266*R266*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V266*S266*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W266*T266*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC266=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF266),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG266),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB266),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB266,'Input| Projects'!$Y266),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD266=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG266),\"\"))),\"\")","v":0},null,0,0,0,{"$f":"IFERROR(SUM(AO266,AW266),\"\")","v":0},{"$f":"IFERROR(SUM(AP266,AX266),\"\")","v":0},{"$f":"IFERROR(SUM(AQ266,AY266),\"\")","v":0},{"$f":"IFERROR(SUM(AR266,AZ266),\"\")","v":0},null,{"$f":"IFERROR(BB266*(AD266/V266),\"\")","v":""},{"$f":"IFERROR(BC266*(AE266/W266),\"\")","v":""},{"$f":"IFERROR(BD266*(AF266/X266),\"\")","v":""},{"$f":"IFERROR(BE266*(AG266/Y266),\"\")","v":""},{"$f":"IFERROR(BF266*(AH266/Z266),\"\")","v":""},{"$f":"IFERROR(BG266*(AI266/AA266),\"\")","v":""},{"$f":"IFERROR(BH266*(AJ266/AB266),\"\")","v":""},null,{"$f":"IFERROR(V266+BB266,\"\")","v":0},{"$f":"IFERROR(W266+BC266,\"\")","v":0},{"$f":"IFERROR(X266+BD266,\"\")","v":0},{"$f":"IFERROR(Y266+BE266,\"\")","v":0},{"$f":"IFERROR(Z266+BF266,\"\")","v":0},{"$f":"IFERROR(AA266+BG266,\"\")","v":0},{"$f":"IFERROR(AB266+BH266,\"\")","v":0},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR266:$CO266)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR266:$CO266))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR266:$CO266)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR266:$CO266))","v":""},{"$f":"IF(SUM(BZ266:CA266,F266:L266)=0,\"\",IF(SUM(BZ266:CA266)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B267,\"\")","v":258},{"$f":"IFERROR(IF('Input| Projects'!C267=\"\",\"\",'Input| Projects'!C267),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D267=\"\",\"\",'Input| Projects'!D267),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I267*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J267*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K267*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L267*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M267*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N267*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O267*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F267:L267)-(SUM('Input| Projects'!I267:O267)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y267*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z267*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA267*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y267*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z267*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA267*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y267*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z267*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA267*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y267*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z267*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA267*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y267*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z267*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA267*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y267*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z267*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA267*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y267*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z267*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA267*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,{"$f":"IFERROR(F267*N267,\"\")","v":0},{"$f":"IFERROR(G267*O267,\"\")","v":0},{"$f":"IFERROR(H267*P267,\"\")","v":0},0,0,0,0,null,{"$f":"'Input| Projects'!Q267*N267*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R267*O267*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S267*P267*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T267*Q267*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U267*R267*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V267*S267*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W267*T267*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC267=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF267),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG267),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB267),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB267,'Input| Projects'!$Y267),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD267=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG267),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(SUM(AL267,AT267),\"\")","v":0},{"$f":"IFERROR(SUM(AM267,AU267),\"\")","v":0},{"$f":"IFERROR(SUM(AN267,AV267),\"\")","v":0},0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR267:$CO267)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR267:$CO267))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR267:$CO267)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR267:$CO267))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B270,\"\")","v":261},{"$f":"IFERROR(IF('Input| Projects'!C270=\"\",\"\",'Input| Projects'!C270),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D270=\"\",\"\",'Input| Projects'!D270),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I270*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J270*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K270*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L270*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M270*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N270*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O270*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F270:L270)-(SUM('Input| Projects'!I270:O270)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y270*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z270*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA270*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y270*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z270*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA270*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y270*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z270*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA270*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y270*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z270*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA270*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y270*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z270*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA270*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y270*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z270*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA270*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y270*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z270*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA270*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q270*N270*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R270*O270*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S270*P270*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T270*Q270*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U270*R270*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V270*S270*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W270*T270*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC270=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF270),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG270),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB270),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB270,'Input| Projects'!$Y270),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD270=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG270),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR270:$CO270)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR270:$CO270))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR270:$CO270)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR270:$CO270))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B274,\"\")","v":265},{"$f":"IFERROR(IF('Input| Projects'!C274=\"\",\"\",'Input| Projects'!C274),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D274=\"\",\"\",'Input| Projects'!D274),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I274*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J274*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K274*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L274*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M274*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N274*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O274*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F274:L274)-(SUM('Input| Projects'!I274:O274)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y274*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z274*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA274*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y274*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z274*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA274*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y274*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z274*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA274*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y274*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z274*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA274*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y274*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z274*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA274*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y274*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z274*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA274*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y274*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z274*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA274*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q274*N274*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R274*O274*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S274*P274*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T274*Q274*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U274*R274*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V274*S274*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W274*T274*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC274=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF274),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG274),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB274),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB274,'Input| Projects'!$Y274),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD274=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG274),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR274:$CO274)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR274:$CO274))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR274:$CO274)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR274:$CO274))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B276,\"\")","v":267},{"$f":"IFERROR(IF('Input| Projects'!C276=\"\",\"\",'Input| Projects'!C276),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D276=\"\",\"\",'Input| Projects'!D276),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I276*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J276*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K276*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L276*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M276*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N276*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O276*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F276:L276)-(SUM('Input| Projects'!I276:O276)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y276*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z276*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA276*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y276*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z276*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA276*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y276*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z276*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA276*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y276*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z276*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA276*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y276*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z276*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA276*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y276*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z276*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA276*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y276*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z276*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA276*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q276*N276*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R276*O276*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S276*P276*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T276*Q276*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U276*R276*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V276*S276*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W276*T276*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC276=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF276),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG276),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB276),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB276,'Input| Projects'!$Y276),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD276=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG276),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR276:$CO276)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR276:$CO276))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR276:$CO276)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR276:$CO276))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B279,\"\")","v":270},{"$f":"IFERROR(IF('Input| Projects'!C279=\"\",\"\",'Input| Projects'!C279),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D279=\"\",\"\",'Input| Projects'!D279),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I279*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J279*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K279*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L279*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M279*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N279*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O279*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F279:L279)-(SUM('Input| Projects'!I279:O279)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y279*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z279*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA279*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y279*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z279*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA279*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y279*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z279*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA279*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y279*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z279*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA279*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y279*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z279*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA279*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y279*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z279*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA279*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y279*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z279*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA279*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q279*N279*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R279*O279*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S279*P279*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T279*Q279*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U279*R279*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V279*S279*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W279*T279*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC279=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF279),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG279),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB279),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB279,'Input| Projects'!$Y279),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD279=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG279),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR279:$CO279)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR279:$CO279))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR279:$CO279)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR279:$CO279))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B283,\"\")","v":274},{"$f":"IFERROR(IF('Input| Projects'!C283=\"\",\"\",'Input| Projects'!C283),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D283=\"\",\"\",'Input| Projects'!D283),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I283*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J283*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K283*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L283*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M283*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N283*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O283*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F283:L283)-(SUM('Input| Projects'!I283:O283)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y283*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z283*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA283*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y283*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z283*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA283*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y283*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z283*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA283*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y283*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z283*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA283*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y283*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z283*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA283*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y283*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z283*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA283*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y283*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z283*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA283*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q283*N283*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R283*O283*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S283*P283*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T283*Q283*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U283*R283*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V283*S283*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W283*T283*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC283=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF283),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG283),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB283),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB283,'Input| Projects'!$Y283),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD283=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG283),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR283:$CO283)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR283:$CO283))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR283:$CO283)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR283:$CO283))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B286,\"\")","v":277},{"$f":"IFERROR(IF('Input| Projects'!C286=\"\",\"\",'Input| Projects'!C286),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D286=\"\",\"\",'Input| Projects'!D286),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I286*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J286*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K286*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L286*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M286*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N286*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O286*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F286:L286)-(SUM('Input| Projects'!I286:O286)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y286*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z286*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA286*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y286*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z286*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA286*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y286*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z286*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA286*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y286*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z286*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA286*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y286*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z286*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA286*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y286*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z286*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA286*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y286*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z286*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA286*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q286*N286*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R286*O286*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S286*P286*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T286*Q286*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U286*R286*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V286*S286*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W286*T286*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC286=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF286),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG286),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB286),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB286,'Input| Projects'!$Y286),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD286=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG286),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR286:$CO286)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR286:$CO286))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR286:$CO286)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR286:$CO286))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B289,\"\")","v":280},{"$f":"IFERROR(IF('Input| Projects'!C289=\"\",\"\",'Input| Projects'!C289),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D289=\"\",\"\",'Input| Projects'!D289),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I289*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J289*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K289*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L289*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M289*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N289*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O289*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F289:L289)-(SUM('Input| Projects'!I289:O289)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y289*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z289*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA289*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y289*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z289*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA289*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y289*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z289*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA289*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y289*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z289*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA289*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y289*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z289*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA289*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y289*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z289*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA289*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y289*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z289*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA289*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q289*N289*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R289*O289*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S289*P289*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T289*Q289*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U289*R289*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V289*S289*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W289*T289*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC289=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF289),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG289),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB289),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB289,'Input| Projects'!$Y289),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD289=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG289),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR289:$CO289)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR289:$CO289))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR289:$CO289)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR289:$CO289))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B291,\"\")","v":282},{"$f":"IFERROR(IF('Input| Projects'!C291=\"\",\"\",'Input| Projects'!C291),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D291=\"\",\"\",'Input| Projects'!D291),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I291*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J291*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K291*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L291*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M291*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N291*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O291*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F291:L291)-(SUM('Input| Projects'!I291:O291)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y291*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z291*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA291*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y291*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z291*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA291*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y291*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z291*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA291*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y291*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z291*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA291*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y291*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z291*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA291*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y291*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z291*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA291*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y291*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z291*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA291*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q291*N291*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R291*O291*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S291*P291*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T291*Q291*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U291*R291*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V291*S291*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W291*T291*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC291=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF291),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG291),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB291),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB291,'Input| Projects'!$Y291),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD291=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG291),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR291:$CO291)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR291:$CO291))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR291:$CO291)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR291:$CO291))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B292,\"\")","v":283},{"$f":"IFERROR(IF('Input| Projects'!C292=\"\",\"\",'Input| Projects'!C292),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D292=\"\",\"\",'Input| Projects'!D292),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I292*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J292*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K292*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L292*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M292*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N292*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O292*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F292:L292)-(SUM('Input| Projects'!I292:O292)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y292*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z292*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA292*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y292*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z292*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA292*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y292*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z292*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA292*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y292*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z292*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA292*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y292*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z292*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA292*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y292*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z292*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA292*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y292*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z292*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA292*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q292*N292*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R292*O292*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S292*P292*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T292*Q292*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U292*R292*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V292*S292*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W292*T292*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC292=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF292),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG292),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB292),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB292,'Input| Projects'!$Y292),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD292=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG292),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR292:$CO292)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR292:$CO292))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR292:$CO292)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR292:$CO292))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B296,\"\")","v":287},{"$f":"IFERROR(IF('Input| Projects'!C296=\"\",\"\",'Input| Projects'!C296),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D296=\"\",\"\",'Input| Projects'!D296),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I296*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J296*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K296*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L296*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M296*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N296*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O296*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F296:L296)-(SUM('Input| Projects'!I296:O296)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y296*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z296*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA296*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y296*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z296*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA296*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y296*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z296*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA296*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y296*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z296*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA296*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y296*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z296*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA296*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y296*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z296*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA296*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y296*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z296*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA296*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q296*N296*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R296*O296*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S296*P296*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T296*Q296*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U296*R296*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V296*S296*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W296*T296*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC296=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF296),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG296),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB296),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB296,'Input| Projects'!$Y296),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD296=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG296),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR296:$CO296)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR296:$CO296))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR296:$CO296)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR296:$CO296))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B299,\"\")","v":290},{"$f":"IFERROR(IF('Input| Projects'!C299=\"\",\"\",'Input| Projects'!C299),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D299=\"\",\"\",'Input| Projects'!D299),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I299*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J299*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K299*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L299*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M299*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N299*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O299*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F299:L299)-(SUM('Input| Projects'!I299:O299)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y299*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z299*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA299*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y299*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z299*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA299*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y299*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z299*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA299*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y299*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z299*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA299*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y299*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z299*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA299*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y299*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z299*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA299*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y299*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z299*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA299*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q299*N299*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R299*O299*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S299*P299*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T299*Q299*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U299*R299*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V299*S299*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W299*T299*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC299=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF299),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG299),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB299),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB299,'Input| Projects'!$Y299),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD299=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG299),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR299:$CO299)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR299:$CO299))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR299:$CO299)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR299:$CO299))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B302,\"\")","v":293},{"$f":"IFERROR(IF('Input| Projects'!C302=\"\",\"\",'Input| Projects'!C302),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D302=\"\",\"\",'Input| Projects'!D302),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I302*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J302*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K302*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L302*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M302*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N302*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O302*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F302:L302)-(SUM('Input| Projects'!I302:O302)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y302*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z302*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA302*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y302*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z302*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA302*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y302*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z302*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA302*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y302*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z302*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA302*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y302*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z302*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA302*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y302*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z302*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA302*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y302*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z302*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA302*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q302*N302*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R302*O302*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S302*P302*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T302*Q302*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U302*R302*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V302*S302*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W302*T302*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC302=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF302),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG302),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB302),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB302,'Input| Projects'!$Y302),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD302=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG302),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR302:$CO302)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR302:$CO302))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR302:$CO302)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR302:$CO302))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B305,\"\")","v":296},{"$f":"IFERROR(IF('Input| Projects'!C305=\"\",\"\",'Input| Projects'!C305),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D305=\"\",\"\",'Input| Projects'!D305),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I305*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J305*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K305*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L305*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M305*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N305*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O305*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F305:L305)-(SUM('Input| Projects'!I305:O305)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y305*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z305*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA305*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y305*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z305*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA305*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y305*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z305*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA305*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y305*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z305*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA305*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y305*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z305*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA305*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y305*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z305*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA305*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y305*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z305*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA305*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q305*N305*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R305*O305*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S305*P305*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T305*Q305*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U305*R305*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V305*S305*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W305*T305*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC305=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF305),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG305),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB305),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB305,'Input| Projects'!$Y305),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD305=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG305),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR305:$CO305)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR305:$CO305))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR305:$CO305)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR305:$CO305))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B308,\"\")","v":299},{"$f":"IFERROR(IF('Input| Projects'!C308=\"\",\"\",'Input| Projects'!C308),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D308=\"\",\"\",'Input| Projects'!D308),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I308*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J308*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K308*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L308*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M308*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N308*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O308*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F308:L308)-(SUM('Input| Projects'!I308:O308)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y308*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z308*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA308*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y308*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z308*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA308*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y308*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z308*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA308*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y308*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z308*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA308*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y308*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z308*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA308*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y308*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z308*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA308*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y308*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z308*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA308*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q308*N308*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R308*O308*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S308*P308*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T308*Q308*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U308*R308*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V308*S308*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W308*T308*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC308=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF308),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG308),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB308),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB308,'Input| Projects'!$Y308),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD308=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG308),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR308:$CO308)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR308:$CO308))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR308:$CO308)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR308:$CO308))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B309,\"\")","v":300},{"$f":"IFERROR(IF('Input| Projects'!C309=\"\",\"\",'Input| Projects'!C309),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D309=\"\",\"\",'Input| Projects'!D309),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I309*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J309*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K309*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L309*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M309*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N309*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O309*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F309:L309)-(SUM('Input| Projects'!I309:O309)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y309*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z309*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA309*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y309*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z309*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA309*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y309*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z309*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA309*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y309*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z309*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA309*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y309*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z309*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA309*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y309*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z309*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA309*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y309*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z309*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA309*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q309*N309*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R309*O309*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S309*P309*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T309*Q309*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U309*R309*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V309*S309*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W309*T309*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC309=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF309),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG309),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB309),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB309,'Input| Projects'!$Y309),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD309=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG309),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR309:$CO309)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR309:$CO309))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR309:$CO309)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR309:$CO309))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B312,\"\")","v":303},{"$f":"IFERROR(IF('Input| Projects'!C312=\"\",\"\",'Input| Projects'!C312),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D312=\"\",\"\",'Input| Projects'!D312),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I312*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J312*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K312*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L312*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M312*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N312*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O312*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F312:L312)-(SUM('Input| Projects'!I312:O312)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y312*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z312*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA312*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y312*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z312*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA312*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y312*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z312*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA312*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y312*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z312*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA312*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y312*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z312*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA312*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y312*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z312*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA312*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y312*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z312*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA312*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q312*N312*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R312*O312*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S312*P312*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T312*Q312*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U312*R312*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V312*S312*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W312*T312*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC312=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF312),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG312),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB312),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB312,'Input| Projects'!$Y312),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD312=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG312),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR312:$CO312)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR312:$CO312))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR312:$CO312)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR312:$CO312))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B315,\"\")","v":306},{"$f":"IFERROR(IF('Input| Projects'!C315=\"\",\"\",'Input| Projects'!C315),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D315=\"\",\"\",'Input| Projects'!D315),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I315*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J315*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K315*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L315*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M315*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N315*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O315*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F315:L315)-(SUM('Input| Projects'!I315:O315)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y315*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z315*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA315*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y315*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z315*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA315*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y315*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z315*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA315*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y315*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z315*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA315*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y315*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z315*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA315*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y315*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z315*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA315*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y315*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z315*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA315*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q315*N315*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R315*O315*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S315*P315*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T315*Q315*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U315*R315*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V315*S315*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W315*T315*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC315=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF315),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG315),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB315),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB315,'Input| Projects'!$Y315),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD315=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG315),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR315:$CO315)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR315:$CO315))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR315:$CO315)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR315:$CO315))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B318,\"\")","v":309},{"$f":"IFERROR(IF('Input| Projects'!C318=\"\",\"\",'Input| Projects'!C318),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D318=\"\",\"\",'Input| Projects'!D318),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I318*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J318*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K318*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L318*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M318*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N318*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O318*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F318:L318)-(SUM('Input| Projects'!I318:O318)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y318*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z318*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA318*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y318*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z318*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA318*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y318*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z318*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA318*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y318*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z318*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA318*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y318*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z318*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA318*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y318*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z318*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA318*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y318*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z318*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA318*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q318*N318*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R318*O318*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S318*P318*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T318*Q318*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U318*R318*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V318*S318*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W318*T318*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC318=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF318),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG318),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB318),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB318,'Input| Projects'!$Y318),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD318=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG318),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR318:$CO318)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR318:$CO318))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR318:$CO318)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR318:$CO318))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B321,\"\")","v":312},{"$f":"IFERROR(IF('Input| Projects'!C321=\"\",\"\",'Input| Projects'!C321),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D321=\"\",\"\",'Input| Projects'!D321),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I321*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J321*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K321*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L321*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M321*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N321*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O321*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F321:L321)-(SUM('Input| Projects'!I321:O321)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y321*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z321*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA321*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y321*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z321*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA321*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y321*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z321*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA321*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y321*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z321*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA321*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y321*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z321*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA321*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y321*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z321*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA321*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y321*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z321*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA321*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q321*N321*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R321*O321*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S321*P321*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T321*Q321*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U321*R321*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V321*S321*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W321*T321*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC321=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF321),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG321),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB321),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB321,'Input| Projects'!$Y321),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD321=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG321),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR321:$CO321)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR321:$CO321))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR321:$CO321)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR321:$CO321))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B324,\"\")","v":315},{"$f":"IFERROR(IF('Input| Projects'!C324=\"\",\"\",'Input| Projects'!C324),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D324=\"\",\"\",'Input| Projects'!D324),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I324*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J324*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K324*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L324*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M324*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N324*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O324*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F324:L324)-(SUM('Input| Projects'!I324:O324)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y324*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z324*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA324*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y324*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z324*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA324*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y324*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z324*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA324*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y324*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z324*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA324*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y324*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z324*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA324*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y324*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z324*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA324*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y324*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z324*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA324*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q324*N324*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R324*O324*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S324*P324*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T324*Q324*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U324*R324*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V324*S324*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W324*T324*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC324=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF324),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG324),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB324),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB324,'Input| Projects'!$Y324),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD324=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG324),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR324:$CO324)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR324:$CO324))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR324:$CO324)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR324:$CO324))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B328,\"\")","v":319},{"$f":"IFERROR(IF('Input| Projects'!C328=\"\",\"\",'Input| Projects'!C328),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D328=\"\",\"\",'Input| Projects'!D328),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I328*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J328*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K328*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L328*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M328*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N328*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O328*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F328:L328)-(SUM('Input| Projects'!I328:O328)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y328*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z328*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA328*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y328*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z328*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA328*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y328*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z328*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA328*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y328*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z328*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA328*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y328*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z328*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA328*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y328*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z328*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA328*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y328*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z328*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA328*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q328*N328*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R328*O328*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S328*P328*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T328*Q328*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U328*R328*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V328*S328*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W328*T328*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC328=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF328),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG328),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB328),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB328,'Input| Projects'!$Y328),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD328=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG328),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR328:$CO328)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR328:$CO328))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR328:$CO328)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR328:$CO328))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B330,\"\")","v":321},{"$f":"IFERROR(IF('Input| Projects'!C330=\"\",\"\",'Input| Projects'!C330),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D330=\"\",\"\",'Input| Projects'!D330),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I330*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J330*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K330*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L330*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M330*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N330*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O330*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F330:L330)-(SUM('Input| Projects'!I330:O330)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y330*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z330*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA330*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y330*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z330*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA330*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y330*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z330*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA330*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y330*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z330*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA330*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y330*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z330*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA330*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y330*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z330*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA330*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y330*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z330*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA330*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,{"$f":"IFERROR(I330*Q330,\"\")","v":0},{"$f":"IFERROR(J330*R330,\"\")","v":0},{"$f":"IFERROR(K330*S330,\"\")","v":0},{"$f":"IFERROR(L330*T330,\"\")","v":0},null,{"$f":"'Input| Projects'!Q330*N330*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R330*O330*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S330*P330*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T330*Q330*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U330*R330*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V330*S330*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W330*T330*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC330=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF330),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG330),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB330),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB330,'Input| Projects'!$Y330),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD330=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG330),\"\"))),\"\")","v":0},null,0,0,0,{"$f":"IFERROR(SUM(AO330,AW330),\"\")","v":0},{"$f":"IFERROR(SUM(AP330,AX330),\"\")","v":0},{"$f":"IFERROR(SUM(AQ330,AY330),\"\")","v":0},{"$f":"IFERROR(SUM(AR330,AZ330),\"\")","v":0},null,{"$f":"IFERROR(BB330*(AD330/V330),\"\")","v":""},{"$f":"IFERROR(BC330*(AE330/W330),\"\")","v":""},{"$f":"IFERROR(BD330*(AF330/X330),\"\")","v":""},{"$f":"IFERROR(BE330*(AG330/Y330),\"\")","v":""},{"$f":"IFERROR(BF330*(AH330/Z330),\"\")","v":""},{"$f":"IFERROR(BG330*(AI330/AA330),\"\")","v":""},{"$f":"IFERROR(BH330*(AJ330/AB330),\"\")","v":""},null,{"$f":"IFERROR(V330+BB330,\"\")","v":0},{"$f":"IFERROR(W330+BC330,\"\")","v":0},{"$f":"IFERROR(X330+BD330,\"\")","v":0},{"$f":"IFERROR(Y330+BE330,\"\")","v":0},{"$f":"IFERROR(Z330+BF330,\"\")","v":0},{"$f":"IFERROR(AA330+BG330,\"\")","v":0},{"$f":"IFERROR(AB330+BH330,\"\")","v":0},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR330:$CO330)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR330:$CO330))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR330:$CO330)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR330:$CO330))","v":""},{"$f":"IF(SUM(BZ330:CA330,F330:L330)=0,\"\",IF(SUM(BZ330:CA330)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B331,\"\")","v":322},{"$f":"IFERROR(IF('Input| Projects'!C331=\"\",\"\",'Input| Projects'!C331),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D331=\"\",\"\",'Input| Projects'!D331),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I331*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J331*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K331*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L331*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M331*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N331*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O331*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F331:L331)-(SUM('Input| Projects'!I331:O331)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y331*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z331*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA331*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y331*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z331*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA331*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y331*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z331*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA331*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y331*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z331*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA331*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y331*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z331*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA331*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y331*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z331*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA331*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y331*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z331*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA331*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,{"$f":"IFERROR(F331*N331,\"\")","v":0},{"$f":"IFERROR(G331*O331,\"\")","v":0},{"$f":"IFERROR(H331*P331,\"\")","v":0},0,0,0,0,null,{"$f":"'Input| Projects'!Q331*N331*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R331*O331*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S331*P331*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T331*Q331*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U331*R331*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V331*S331*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W331*T331*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC331=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF331),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG331),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB331),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB331,'Input| Projects'!$Y331),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD331=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG331),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(SUM(AL331,AT331),\"\")","v":0},{"$f":"IFERROR(SUM(AM331,AU331),\"\")","v":0},{"$f":"IFERROR(SUM(AN331,AV331),\"\")","v":0},0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR331:$CO331)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR331:$CO331))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR331:$CO331)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR331:$CO331))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B334,\"\")","v":325},{"$f":"IFERROR(IF('Input| Projects'!C334=\"\",\"\",'Input| Projects'!C334),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D334=\"\",\"\",'Input| Projects'!D334),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I334*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J334*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K334*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L334*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M334*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N334*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O334*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F334:L334)-(SUM('Input| Projects'!I334:O334)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y334*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z334*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA334*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y334*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z334*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA334*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y334*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z334*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA334*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y334*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z334*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA334*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y334*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z334*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA334*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y334*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z334*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA334*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y334*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z334*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA334*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q334*N334*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R334*O334*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S334*P334*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T334*Q334*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U334*R334*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V334*S334*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W334*T334*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC334=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF334),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG334),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB334),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB334,'Input| Projects'!$Y334),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD334=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG334),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR334:$CO334)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR334:$CO334))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR334:$CO334)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR334:$CO334))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B337,\"\")","v":328},{"$f":"IFERROR(IF('Input| Projects'!C337=\"\",\"\",'Input| Projects'!C337),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D337=\"\",\"\",'Input| Projects'!D337),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I337*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J337*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K337*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L337*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M337*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N337*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O337*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F337:L337)-(SUM('Input| Projects'!I337:O337)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y337*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z337*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA337*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y337*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z337*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA337*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y337*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z337*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA337*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y337*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z337*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA337*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y337*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z337*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA337*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y337*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z337*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA337*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y337*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z337*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA337*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q337*N337*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R337*O337*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S337*P337*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T337*Q337*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U337*R337*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V337*S337*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W337*T337*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC337=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF337),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG337),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB337),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB337,'Input| Projects'!$Y337),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD337=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG337),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR337:$CO337)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR337:$CO337))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR337:$CO337)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR337:$CO337))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B341,\"\")","v":332},{"$f":"IFERROR(IF('Input| Projects'!C341=\"\",\"\",'Input| Projects'!C341),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D341=\"\",\"\",'Input| Projects'!D341),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I341*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J341*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K341*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L341*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M341*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N341*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O341*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F341:L341)-(SUM('Input| Projects'!I341:O341)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y341*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z341*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA341*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y341*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z341*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA341*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y341*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z341*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA341*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y341*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z341*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA341*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y341*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z341*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA341*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y341*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z341*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA341*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y341*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z341*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA341*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q341*N341*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R341*O341*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S341*P341*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T341*Q341*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U341*R341*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V341*S341*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W341*T341*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC341=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF341),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG341),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB341),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB341,'Input| Projects'!$Y341),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD341=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG341),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR341:$CO341)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR341:$CO341))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR341:$CO341)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR341:$CO341))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B343,\"\")","v":334},{"$f":"IFERROR(IF('Input| Projects'!C343=\"\",\"\",'Input| Projects'!C343),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D343=\"\",\"\",'Input| Projects'!D343),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I343*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J343*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K343*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L343*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M343*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N343*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O343*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F343:L343)-(SUM('Input| Projects'!I343:O343)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y343*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z343*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA343*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y343*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z343*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA343*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y343*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z343*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA343*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y343*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z343*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA343*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y343*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z343*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA343*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y343*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z343*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA343*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y343*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z343*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA343*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q343*N343*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R343*O343*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S343*P343*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T343*Q343*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U343*R343*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V343*S343*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W343*T343*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC343=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF343),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG343),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB343),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB343,'Input| Projects'!$Y343),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD343=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG343),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR343:$CO343)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR343:$CO343))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR343:$CO343)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR343:$CO343))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B346,\"\")","v":337},{"$f":"IFERROR(IF('Input| Projects'!C346=\"\",\"\",'Input| Projects'!C346),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D346=\"\",\"\",'Input| Projects'!D346),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I346*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J346*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K346*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L346*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M346*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N346*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O346*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F346:L346)-(SUM('Input| Projects'!I346:O346)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y346*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z346*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA346*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y346*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z346*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA346*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y346*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z346*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA346*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y346*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z346*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA346*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y346*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z346*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA346*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y346*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z346*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA346*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y346*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z346*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA346*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q346*N346*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R346*O346*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S346*P346*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T346*Q346*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U346*R346*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V346*S346*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W346*T346*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC346=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF346),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG346),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB346),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB346,'Input| Projects'!$Y346),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD346=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG346),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR346:$CO346)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR346:$CO346))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR346:$CO346)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR346:$CO346))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B350,\"\")","v":341},{"$f":"IFERROR(IF('Input| Projects'!C350=\"\",\"\",'Input| Projects'!C350),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D350=\"\",\"\",'Input| Projects'!D350),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I350*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J350*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K350*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L350*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M350*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N350*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O350*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F350:L350)-(SUM('Input| Projects'!I350:O350)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y350*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z350*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA350*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y350*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z350*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA350*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y350*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z350*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA350*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y350*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z350*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA350*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y350*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z350*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA350*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y350*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z350*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA350*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y350*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z350*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA350*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q350*N350*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R350*O350*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S350*P350*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T350*Q350*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U350*R350*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V350*S350*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W350*T350*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC350=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF350),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG350),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB350),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB350,'Input| Projects'!$Y350),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD350=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG350),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR350:$CO350)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR350:$CO350))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR350:$CO350)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR350:$CO350))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B353,\"\")","v":344},{"$f":"IFERROR(IF('Input| Projects'!C353=\"\",\"\",'Input| Projects'!C353),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D353=\"\",\"\",'Input| Projects'!D353),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I353*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J353*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K353*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L353*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M353*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N353*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O353*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F353:L353)-(SUM('Input| Projects'!I353:O353)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y353*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z353*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA353*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y353*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z353*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA353*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y353*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z353*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA353*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y353*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z353*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA353*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y353*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z353*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA353*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y353*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z353*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA353*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y353*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z353*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA353*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q353*N353*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R353*O353*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S353*P353*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T353*Q353*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U353*R353*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V353*S353*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W353*T353*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC353=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF353),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG353),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB353),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB353,'Input| Projects'!$Y353),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD353=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG353),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR353:$CO353)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR353:$CO353))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR353:$CO353)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR353:$CO353))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B354,\"\")","v":345},{"$f":"IFERROR(IF('Input| Projects'!C354=\"\",\"\",'Input| Projects'!C354),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D354=\"\",\"\",'Input| Projects'!D354),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I354*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J354*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K354*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L354*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M354*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N354*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O354*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F354:L354)-(SUM('Input| Projects'!I354:O354)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y354*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z354*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA354*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y354*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z354*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA354*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y354*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z354*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA354*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y354*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z354*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA354*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y354*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z354*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA354*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y354*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z354*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA354*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y354*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z354*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA354*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q354*N354*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R354*O354*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S354*P354*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T354*Q354*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U354*R354*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V354*S354*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W354*T354*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC354=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF354),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG354),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB354),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB354,'Input| Projects'!$Y354),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD354=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG354),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR354:$CO354)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR354:$CO354))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR354:$CO354)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR354:$CO354))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B356,\"\")","v":347},{"$f":"IFERROR(IF('Input| Projects'!C356=\"\",\"\",'Input| Projects'!C356),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D356=\"\",\"\",'Input| Projects'!D356),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I356*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J356*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K356*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L356*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M356*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N356*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O356*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F356:L356)-(SUM('Input| Projects'!I356:O356)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y356*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z356*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA356*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y356*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z356*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA356*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y356*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z356*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA356*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y356*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z356*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA356*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y356*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z356*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA356*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y356*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z356*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA356*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y356*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z356*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA356*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q356*N356*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R356*O356*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S356*P356*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T356*Q356*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U356*R356*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V356*S356*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W356*T356*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC356=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF356),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG356),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB356),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB356,'Input| Projects'!$Y356),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD356=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG356),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR356:$CO356)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR356:$CO356))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR356:$CO356)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR356:$CO356))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B359,\"\")","v":350},{"$f":"IFERROR(IF('Input| Projects'!C359=\"\",\"\",'Input| Projects'!C359),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D359=\"\",\"\",'Input| Projects'!D359),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I359*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J359*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K359*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L359*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M359*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N359*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O359*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F359:L359)-(SUM('Input| Projects'!I359:O359)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y359*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z359*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA359*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y359*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z359*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA359*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y359*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z359*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA359*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y359*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z359*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA359*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y359*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z359*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA359*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y359*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z359*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA359*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y359*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z359*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA359*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q359*N359*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R359*O359*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S359*P359*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T359*Q359*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U359*R359*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V359*S359*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W359*T359*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC359=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF359),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG359),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB359),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB359,'Input| Projects'!$Y359),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD359=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG359),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR359:$CO359)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR359:$CO359))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR359:$CO359)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR359:$CO359))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B363,\"\")","v":354},{"$f":"IFERROR(IF('Input| Projects'!C363=\"\",\"\",'Input| Projects'!C363),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D363=\"\",\"\",'Input| Projects'!D363),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I363*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J363*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K363*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L363*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M363*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N363*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O363*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F363:L363)-(SUM('Input| Projects'!I363:O363)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y363*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z363*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA363*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y363*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z363*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA363*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y363*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z363*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA363*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y363*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z363*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA363*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y363*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z363*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA363*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y363*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z363*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA363*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y363*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z363*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA363*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q363*N363*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R363*O363*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S363*P363*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T363*Q363*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U363*R363*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V363*S363*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W363*T363*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC363=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF363),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG363),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB363),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB363,'Input| Projects'!$Y363),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD363=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG363),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR363:$CO363)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR363:$CO363))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR363:$CO363)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR363:$CO363))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B366,\"\")","v":357},{"$f":"IFERROR(IF('Input| Projects'!C366=\"\",\"\",'Input| Projects'!C366),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D366=\"\",\"\",'Input| Projects'!D366),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I366*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J366*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K366*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L366*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M366*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N366*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O366*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F366:L366)-(SUM('Input| Projects'!I366:O366)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y366*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z366*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA366*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y366*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z366*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA366*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y366*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z366*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA366*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y366*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z366*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA366*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y366*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z366*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA366*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y366*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z366*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA366*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y366*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z366*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA366*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q366*N366*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R366*O366*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S366*P366*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T366*Q366*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U366*R366*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V366*S366*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W366*T366*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC366=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF366),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG366),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB366),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB366,'Input| Projects'!$Y366),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD366=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG366),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR366:$CO366)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR366:$CO366))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR366:$CO366)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR366:$CO366))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B369,\"\")","v":360},{"$f":"IFERROR(IF('Input| Projects'!C369=\"\",\"\",'Input| Projects'!C369),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D369=\"\",\"\",'Input| Projects'!D369),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I369*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J369*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K369*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L369*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M369*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N369*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O369*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F369:L369)-(SUM('Input| Projects'!I369:O369)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y369*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z369*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA369*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y369*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z369*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA369*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y369*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z369*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA369*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y369*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z369*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA369*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y369*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z369*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA369*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y369*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z369*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA369*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y369*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z369*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA369*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q369*N369*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R369*O369*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S369*P369*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T369*Q369*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U369*R369*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V369*S369*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W369*T369*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC369=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF369),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG369),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB369),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB369,'Input| Projects'!$Y369),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD369=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG369),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR369:$CO369)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR369:$CO369))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR369:$CO369)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR369:$CO369))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B372,\"\")","v":363},{"$f":"IFERROR(IF('Input| Projects'!C372=\"\",\"\",'Input| Projects'!C372),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D372=\"\",\"\",'Input| Projects'!D372),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I372*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J372*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K372*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L372*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M372*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N372*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O372*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F372:L372)-(SUM('Input| Projects'!I372:O372)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y372*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z372*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA372*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y372*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z372*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA372*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y372*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z372*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA372*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y372*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z372*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA372*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y372*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z372*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA372*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y372*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z372*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA372*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y372*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z372*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA372*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q372*N372*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R372*O372*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S372*P372*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T372*Q372*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U372*R372*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V372*S372*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W372*T372*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC372=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF372),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG372),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB372),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB372,'Input| Projects'!$Y372),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD372=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG372),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR372:$CO372)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR372:$CO372))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR372:$CO372)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR372:$CO372))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B375,\"\")","v":366},{"$f":"IFERROR(IF('Input| Projects'!C375=\"\",\"\",'Input| Projects'!C375),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D375=\"\",\"\",'Input| Projects'!D375),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I375*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J375*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K375*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L375*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M375*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N375*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O375*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F375:L375)-(SUM('Input| Projects'!I375:O375)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y375*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z375*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA375*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y375*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z375*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA375*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y375*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z375*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA375*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y375*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z375*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA375*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y375*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z375*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA375*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y375*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z375*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA375*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y375*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z375*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA375*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q375*N375*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R375*O375*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S375*P375*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T375*Q375*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U375*R375*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V375*S375*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W375*T375*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC375=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF375),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG375),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB375),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB375,'Input| Projects'!$Y375),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD375=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG375),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR375:$CO375)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR375:$CO375))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR375:$CO375)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR375:$CO375))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B376,\"\")","v":367},{"$f":"IFERROR(IF('Input| Projects'!C376=\"\",\"\",'Input| Projects'!C376),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D376=\"\",\"\",'Input| Projects'!D376),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I376*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J376*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K376*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L376*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M376*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N376*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O376*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F376:L376)-(SUM('Input| Projects'!I376:O376)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y376*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z376*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA376*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y376*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z376*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA376*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y376*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z376*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA376*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y376*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z376*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA376*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y376*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z376*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA376*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y376*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z376*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA376*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y376*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z376*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA376*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q376*N376*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R376*O376*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S376*P376*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T376*Q376*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U376*R376*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V376*S376*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W376*T376*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC376=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF376),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG376),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB376),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB376,'Input| Projects'!$Y376),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD376=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG376),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR376:$CO376)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR376:$CO376))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR376:$CO376)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR376:$CO376))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B379,\"\")","v":370},{"$f":"IFERROR(IF('Input| Projects'!C379=\"\",\"\",'Input| Projects'!C379),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D379=\"\",\"\",'Input| Projects'!D379),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I379*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J379*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K379*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L379*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M379*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N379*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O379*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F379:L379)-(SUM('Input| Projects'!I379:O379)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y379*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z379*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA379*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y379*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z379*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA379*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y379*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z379*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA379*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y379*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z379*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA379*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y379*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z379*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA379*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y379*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z379*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA379*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y379*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z379*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA379*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q379*N379*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R379*O379*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S379*P379*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T379*Q379*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U379*R379*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V379*S379*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W379*T379*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC379=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF379),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG379),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB379),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB379,'Input| Projects'!$Y379),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD379=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG379),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR379:$CO379)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR379:$CO379))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR379:$CO379)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR379:$CO379))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B382,\"\")","v":373},{"$f":"IFERROR(IF('Input| Projects'!C382=\"\",\"\",'Input| Projects'!C382),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D382=\"\",\"\",'Input| Projects'!D382),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I382*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J382*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K382*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L382*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M382*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N382*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O382*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F382:L382)-(SUM('Input| Projects'!I382:O382)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y382*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z382*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA382*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y382*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z382*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA382*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y382*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z382*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA382*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y382*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z382*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA382*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y382*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z382*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA382*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y382*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z382*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA382*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y382*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z382*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA382*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q382*N382*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R382*O382*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S382*P382*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T382*Q382*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U382*R382*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V382*S382*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W382*T382*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC382=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF382),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG382),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB382),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB382,'Input| Projects'!$Y382),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD382=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG382),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR382:$CO382)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR382:$CO382))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR382:$CO382)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR382:$CO382))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B385,\"\")","v":376},{"$f":"IFERROR(IF('Input| Projects'!C385=\"\",\"\",'Input| Projects'!C385),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D385=\"\",\"\",'Input| Projects'!D385),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I385*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J385*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K385*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L385*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M385*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N385*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O385*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F385:L385)-(SUM('Input| Projects'!I385:O385)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y385*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z385*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA385*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y385*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z385*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA385*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y385*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z385*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA385*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y385*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z385*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA385*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y385*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z385*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA385*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y385*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z385*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA385*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y385*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z385*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA385*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q385*N385*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R385*O385*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S385*P385*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T385*Q385*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U385*R385*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V385*S385*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W385*T385*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC385=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF385),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG385),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB385),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB385,'Input| Projects'!$Y385),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD385=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG385),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR385:$CO385)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR385:$CO385))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR385:$CO385)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR385:$CO385))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B388,\"\")","v":379},{"$f":"IFERROR(IF('Input| Projects'!C388=\"\",\"\",'Input| Projects'!C388),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D388=\"\",\"\",'Input| Projects'!D388),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I388*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J388*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K388*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L388*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M388*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N388*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O388*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F388:L388)-(SUM('Input| Projects'!I388:O388)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y388*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z388*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA388*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y388*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z388*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA388*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y388*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z388*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA388*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y388*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z388*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA388*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y388*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z388*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA388*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y388*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z388*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA388*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y388*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z388*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA388*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q388*N388*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R388*O388*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S388*P388*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T388*Q388*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U388*R388*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V388*S388*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W388*T388*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC388=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF388),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG388),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB388),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB388,'Input| Projects'!$Y388),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD388=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG388),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR388:$CO388)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR388:$CO388))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR388:$CO388)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR388:$CO388))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B392,\"\")","v":383},{"$f":"IFERROR(IF('Input| Projects'!C392=\"\",\"\",'Input| Projects'!C392),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D392=\"\",\"\",'Input| Projects'!D392),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I392*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J392*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K392*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L392*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M392*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N392*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O392*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F392:L392)-(SUM('Input| Projects'!I392:O392)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y392*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z392*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA392*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y392*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z392*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA392*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y392*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z392*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA392*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y392*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z392*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA392*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y392*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z392*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA392*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y392*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z392*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA392*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y392*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z392*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA392*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q392*N392*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R392*O392*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S392*P392*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T392*Q392*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U392*R392*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V392*S392*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W392*T392*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC392=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF392),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG392),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB392),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB392,'Input| Projects'!$Y392),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD392=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG392),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR392:$CO392)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR392:$CO392))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR392:$CO392)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR392:$CO392))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B393,\"\")","v":384},{"$f":"IFERROR(IF('Input| Projects'!C393=\"\",\"\",'Input| Projects'!C393),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D393=\"\",\"\",'Input| Projects'!D393),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I393*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J393*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K393*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L393*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M393*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N393*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O393*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F393:L393)-(SUM('Input| Projects'!I393:O393)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y393*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z393*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA393*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y393*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z393*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA393*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y393*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z393*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA393*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y393*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z393*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA393*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y393*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z393*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA393*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y393*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z393*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA393*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y393*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z393*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA393*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q393*N393*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R393*O393*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S393*P393*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T393*Q393*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U393*R393*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V393*S393*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W393*T393*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC393=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF393),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG393),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB393),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB393,'Input| Projects'!$Y393),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD393=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG393),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR393:$CO393)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR393:$CO393))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR393:$CO393)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR393:$CO393))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B397,\"\")","v":388},{"$f":"IFERROR(IF('Input| Projects'!C397=\"\",\"\",'Input| Projects'!C397),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D397=\"\",\"\",'Input| Projects'!D397),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I397*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J397*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K397*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L397*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M397*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N397*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O397*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F397:L397)-(SUM('Input| Projects'!I397:O397)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y397*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z397*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA397*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y397*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z397*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA397*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y397*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z397*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA397*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y397*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z397*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA397*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y397*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z397*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA397*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y397*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z397*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA397*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y397*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z397*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA397*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q397*N397*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R397*O397*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S397*P397*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T397*Q397*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U397*R397*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V397*S397*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W397*T397*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC397=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF397),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG397),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB397),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB397,'Input| Projects'!$Y397),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD397=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG397),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR397:$CO397)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR397:$CO397))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR397:$CO397)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR397:$CO397))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B398,\"\")","v":389},{"$f":"IFERROR(IF('Input| Projects'!C398=\"\",\"\",'Input| Projects'!C398),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D398=\"\",\"\",'Input| Projects'!D398),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I398*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J398*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K398*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L398*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M398*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N398*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O398*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F398:L398)-(SUM('Input| Projects'!I398:O398)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y398*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z398*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA398*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y398*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z398*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA398*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y398*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z398*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA398*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y398*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z398*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA398*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y398*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z398*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA398*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y398*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z398*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA398*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y398*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z398*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA398*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q398*N398*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R398*O398*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S398*P398*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T398*Q398*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U398*R398*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V398*S398*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W398*T398*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC398=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF398),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG398),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB398),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB398,'Input| Projects'!$Y398),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD398=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG398),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR398:$CO398)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR398:$CO398))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR398:$CO398)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR398:$CO398))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B401,\"\")","v":392},{"$f":"IFERROR(IF('Input| Projects'!C401=\"\",\"\",'Input| Projects'!C401),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D401=\"\",\"\",'Input| Projects'!D401),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I401*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J401*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K401*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L401*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M401*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N401*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O401*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F401:L401)-(SUM('Input| Projects'!I401:O401)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y401*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z401*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA401*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y401*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z401*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA401*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y401*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z401*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA401*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y401*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z401*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA401*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y401*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z401*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA401*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y401*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z401*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA401*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y401*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z401*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA401*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q401*N401*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R401*O401*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S401*P401*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T401*Q401*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U401*R401*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V401*S401*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W401*T401*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC401=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF401),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG401),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB401),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB401,'Input| Projects'!$Y401),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD401=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG401),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR401:$CO401)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR401:$CO401))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR401:$CO401)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR401:$CO401))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B405,\"\")","v":396},{"$f":"IFERROR(IF('Input| Projects'!C405=\"\",\"\",'Input| Projects'!C405),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D405=\"\",\"\",'Input| Projects'!D405),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I405*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J405*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K405*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L405*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M405*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N405*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O405*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F405:L405)-(SUM('Input| Projects'!I405:O405)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y405*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z405*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA405*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y405*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z405*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA405*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y405*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z405*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA405*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y405*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z405*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA405*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y405*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z405*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA405*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y405*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z405*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA405*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y405*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z405*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA405*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q405*N405*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R405*O405*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S405*P405*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T405*Q405*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U405*R405*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V405*S405*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W405*T405*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC405=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF405),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG405),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB405),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB405,'Input| Projects'!$Y405),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD405=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG405),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR405:$CO405)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR405:$CO405))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR405:$CO405)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR405:$CO405))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B408,\"\")","v":399},{"$f":"IFERROR(IF('Input| Projects'!C408=\"\",\"\",'Input| Projects'!C408),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D408=\"\",\"\",'Input| Projects'!D408),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I408*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J408*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K408*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L408*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M408*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N408*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O408*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F408:L408)-(SUM('Input| Projects'!I408:O408)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y408*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z408*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA408*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y408*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z408*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA408*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y408*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z408*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA408*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y408*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z408*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA408*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y408*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z408*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA408*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y408*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z408*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA408*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y408*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z408*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA408*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q408*N408*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R408*O408*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S408*P408*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T408*Q408*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U408*R408*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V408*S408*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W408*T408*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC408=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF408),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG408),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB408),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB408,'Input| Projects'!$Y408),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD408=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG408),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR408:$CO408)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR408:$CO408))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR408:$CO408)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR408:$CO408))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B410,\"\")","v":401},{"$f":"IFERROR(IF('Input| Projects'!C410=\"\",\"\",'Input| Projects'!C410),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D410=\"\",\"\",'Input| Projects'!D410),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I410*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J410*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K410*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L410*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M410*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N410*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O410*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F410:L410)-(SUM('Input| Projects'!I410:O410)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y410*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z410*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA410*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y410*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z410*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA410*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y410*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z410*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA410*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y410*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z410*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA410*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y410*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z410*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA410*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y410*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z410*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA410*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y410*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z410*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA410*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q410*N410*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R410*O410*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S410*P410*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T410*Q410*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U410*R410*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V410*S410*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W410*T410*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC410=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF410),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG410),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB410),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB410,'Input| Projects'!$Y410),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD410=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG410),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR410:$CO410)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR410:$CO410))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR410:$CO410)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR410:$CO410))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B414,\"\")","v":405},{"$f":"IFERROR(IF('Input| Projects'!C414=\"\",\"\",'Input| Projects'!C414),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D414=\"\",\"\",'Input| Projects'!D414),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I414*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J414*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K414*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L414*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M414*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N414*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O414*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F414:L414)-(SUM('Input| Projects'!I414:O414)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y414*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z414*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA414*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y414*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z414*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA414*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y414*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z414*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA414*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y414*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z414*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA414*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y414*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z414*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA414*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y414*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z414*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA414*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y414*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z414*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA414*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q414*N414*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R414*O414*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S414*P414*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T414*Q414*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U414*R414*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V414*S414*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W414*T414*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC414=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF414),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG414),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB414),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB414,'Input| Projects'!$Y414),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD414=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG414),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR414:$CO414)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR414:$CO414))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR414:$CO414)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR414:$CO414))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B417,\"\")","v":408},{"$f":"IFERROR(IF('Input| Projects'!C417=\"\",\"\",'Input| Projects'!C417),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D417=\"\",\"\",'Input| Projects'!D417),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I417*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J417*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K417*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L417*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M417*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N417*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O417*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F417:L417)-(SUM('Input| Projects'!I417:O417)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y417*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z417*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA417*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y417*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z417*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA417*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y417*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z417*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA417*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y417*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z417*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA417*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y417*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z417*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA417*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y417*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z417*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA417*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y417*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z417*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA417*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q417*N417*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R417*O417*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S417*P417*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T417*Q417*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U417*R417*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V417*S417*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W417*T417*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC417=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF417),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG417),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB417),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB417,'Input| Projects'!$Y417),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD417=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG417),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR417:$CO417)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR417:$CO417))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR417:$CO417)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR417:$CO417))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B420,\"\")","v":411},{"$f":"IFERROR(IF('Input| Projects'!C420=\"\",\"\",'Input| Projects'!C420),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D420=\"\",\"\",'Input| Projects'!D420),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I420*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J420*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K420*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L420*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M420*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N420*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O420*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F420:L420)-(SUM('Input| Projects'!I420:O420)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y420*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z420*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA420*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y420*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z420*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA420*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y420*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z420*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA420*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y420*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z420*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA420*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y420*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z420*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA420*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y420*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z420*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA420*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y420*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z420*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA420*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q420*N420*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R420*O420*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S420*P420*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T420*Q420*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U420*R420*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V420*S420*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W420*T420*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC420=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF420),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG420),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB420),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB420,'Input| Projects'!$Y420),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD420=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG420),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR420:$CO420)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR420:$CO420))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR420:$CO420)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR420:$CO420))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B421,\"\")","v":412},{"$f":"IFERROR(IF('Input| Projects'!C421=\"\",\"\",'Input| Projects'!C421),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D421=\"\",\"\",'Input| Projects'!D421),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I421*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J421*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K421*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L421*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M421*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N421*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O421*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F421:L421)-(SUM('Input| Projects'!I421:O421)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y421*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z421*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA421*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y421*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z421*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA421*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y421*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z421*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA421*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y421*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z421*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA421*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y421*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z421*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA421*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y421*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z421*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA421*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y421*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z421*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA421*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q421*N421*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R421*O421*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S421*P421*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T421*Q421*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U421*R421*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V421*S421*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W421*T421*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC421=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF421),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG421),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB421),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB421,'Input| Projects'!$Y421),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD421=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG421),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR421:$CO421)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR421:$CO421))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR421:$CO421)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR421:$CO421))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B423,\"\")","v":414},{"$f":"IFERROR(IF('Input| Projects'!C423=\"\",\"\",'Input| Projects'!C423),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D423=\"\",\"\",'Input| Projects'!D423),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I423*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J423*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K423*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L423*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M423*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N423*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O423*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F423:L423)-(SUM('Input| Projects'!I423:O423)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y423*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z423*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA423*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y423*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z423*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA423*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y423*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z423*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA423*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y423*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z423*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA423*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y423*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z423*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA423*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y423*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z423*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA423*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y423*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z423*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA423*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q423*N423*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R423*O423*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S423*P423*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T423*Q423*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U423*R423*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V423*S423*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W423*T423*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC423=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF423),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG423),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB423),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB423,'Input| Projects'!$Y423),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD423=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG423),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR423:$CO423)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR423:$CO423))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR423:$CO423)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR423:$CO423))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B427,\"\")","v":418},{"$f":"IFERROR(IF('Input| Projects'!C427=\"\",\"\",'Input| Projects'!C427),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D427=\"\",\"\",'Input| Projects'!D427),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I427*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J427*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K427*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L427*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M427*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N427*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O427*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F427:L427)-(SUM('Input| Projects'!I427:O427)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y427*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z427*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA427*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y427*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z427*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA427*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y427*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z427*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA427*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y427*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z427*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA427*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y427*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z427*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA427*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y427*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z427*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA427*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y427*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z427*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA427*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q427*N427*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R427*O427*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S427*P427*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T427*Q427*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U427*R427*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V427*S427*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W427*T427*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC427=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF427),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG427),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB427),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB427,'Input| Projects'!$Y427),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD427=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG427),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR427:$CO427)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR427:$CO427))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR427:$CO427)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR427:$CO427))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B430,\"\")","v":421},{"$f":"IFERROR(IF('Input| Projects'!C430=\"\",\"\",'Input| Projects'!C430),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D430=\"\",\"\",'Input| Projects'!D430),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I430*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J430*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K430*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L430*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M430*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N430*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O430*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F430:L430)-(SUM('Input| Projects'!I430:O430)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y430*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z430*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA430*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y430*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z430*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA430*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y430*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z430*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA430*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y430*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z430*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA430*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y430*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z430*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA430*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y430*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z430*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA430*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y430*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z430*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA430*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q430*N430*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R430*O430*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S430*P430*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T430*Q430*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U430*R430*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V430*S430*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W430*T430*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC430=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF430),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG430),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB430),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB430,'Input| Projects'!$Y430),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD430=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG430),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR430:$CO430)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR430:$CO430))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR430:$CO430)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR430:$CO430))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B433,\"\")","v":424},{"$f":"IFERROR(IF('Input| Projects'!C433=\"\",\"\",'Input| Projects'!C433),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D433=\"\",\"\",'Input| Projects'!D433),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I433*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J433*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K433*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L433*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M433*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N433*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O433*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F433:L433)-(SUM('Input| Projects'!I433:O433)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y433*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z433*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA433*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y433*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z433*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA433*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y433*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z433*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA433*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y433*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z433*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA433*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y433*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z433*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA433*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y433*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z433*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA433*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y433*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z433*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA433*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q433*N433*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R433*O433*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S433*P433*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T433*Q433*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U433*R433*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V433*S433*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W433*T433*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC433=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF433),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG433),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB433),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB433,'Input| Projects'!$Y433),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD433=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG433),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR433:$CO433)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR433:$CO433))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR433:$CO433)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR433:$CO433))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B436,\"\")","v":427},{"$f":"IFERROR(IF('Input| Projects'!C436=\"\",\"\",'Input| Projects'!C436),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D436=\"\",\"\",'Input| Projects'!D436),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I436*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J436*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K436*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L436*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M436*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N436*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O436*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F436:L436)-(SUM('Input| Projects'!I436:O436)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y436*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z436*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA436*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y436*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z436*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA436*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y436*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z436*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA436*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y436*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z436*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA436*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y436*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z436*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA436*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y436*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z436*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA436*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y436*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z436*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA436*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q436*N436*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R436*O436*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S436*P436*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T436*Q436*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U436*R436*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V436*S436*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W436*T436*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC436=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF436),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG436),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB436),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB436,'Input| Projects'!$Y436),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD436=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG436),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR436:$CO436)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR436:$CO436))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR436:$CO436)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR436:$CO436))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B439,\"\")","v":430},{"$f":"IFERROR(IF('Input| Projects'!C439=\"\",\"\",'Input| Projects'!C439),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D439=\"\",\"\",'Input| Projects'!D439),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I439*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J439*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K439*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L439*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M439*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N439*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O439*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F439:L439)-(SUM('Input| Projects'!I439:O439)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y439*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z439*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA439*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y439*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z439*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA439*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y439*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z439*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA439*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y439*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z439*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA439*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y439*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z439*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA439*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y439*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z439*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA439*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y439*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z439*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA439*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q439*N439*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R439*O439*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S439*P439*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T439*Q439*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U439*R439*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V439*S439*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W439*T439*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC439=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF439),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG439),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB439),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB439,'Input| Projects'!$Y439),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD439=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG439),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR439:$CO439)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR439:$CO439))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR439:$CO439)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR439:$CO439))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B442,\"\")","v":433},{"$f":"IFERROR(IF('Input| Projects'!C442=\"\",\"\",'Input| Projects'!C442),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D442=\"\",\"\",'Input| Projects'!D442),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I442*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J442*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K442*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L442*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M442*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N442*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O442*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F442:L442)-(SUM('Input| Projects'!I442:O442)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y442*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z442*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA442*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y442*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z442*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA442*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y442*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z442*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA442*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y442*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z442*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA442*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y442*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z442*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA442*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y442*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z442*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA442*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y442*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z442*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA442*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q442*N442*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R442*O442*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S442*P442*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T442*Q442*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U442*R442*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V442*S442*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W442*T442*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC442=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF442),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG442),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB442),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB442,'Input| Projects'!$Y442),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD442=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG442),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR442:$CO442)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR442:$CO442))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR442:$CO442)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR442:$CO442))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B443,\"\")","v":434},{"$f":"IFERROR(IF('Input| Projects'!C443=\"\",\"\",'Input| Projects'!C443),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D443=\"\",\"\",'Input| Projects'!D443),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I443*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J443*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K443*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L443*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M443*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N443*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O443*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F443:L443)-(SUM('Input| Projects'!I443:O443)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y443*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z443*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA443*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y443*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z443*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA443*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y443*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z443*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA443*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y443*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z443*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA443*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y443*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z443*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA443*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y443*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z443*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA443*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y443*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z443*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA443*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q443*N443*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R443*O443*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S443*P443*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T443*Q443*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U443*R443*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V443*S443*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W443*T443*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC443=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF443),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG443),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB443),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB443,'Input| Projects'!$Y443),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD443=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG443),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR443:$CO443)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR443:$CO443))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR443:$CO443)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR443:$CO443))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B447,\"\")","v":438},{"$f":"IFERROR(IF('Input| Projects'!C447=\"\",\"\",'Input| Projects'!C447),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D447=\"\",\"\",'Input| Projects'!D447),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I447*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J447*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K447*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L447*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M447*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N447*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O447*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F447:L447)-(SUM('Input| Projects'!I447:O447)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y447*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z447*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA447*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y447*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z447*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA447*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y447*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z447*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA447*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y447*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z447*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA447*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y447*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z447*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA447*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y447*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z447*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA447*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y447*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z447*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA447*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q447*N447*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R447*O447*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S447*P447*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T447*Q447*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U447*R447*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V447*S447*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W447*T447*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC447=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF447),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG447),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB447),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB447,'Input| Projects'!$Y447),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD447=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG447),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR447:$CO447)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR447:$CO447))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR447:$CO447)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR447:$CO447))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B449,\"\")","v":440},{"$f":"IFERROR(IF('Input| Projects'!C449=\"\",\"\",'Input| Projects'!C449),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D449=\"\",\"\",'Input| Projects'!D449),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I449*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J449*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K449*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L449*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M449*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N449*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O449*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F449:L449)-(SUM('Input| Projects'!I449:O449)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y449*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z449*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA449*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y449*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z449*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA449*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y449*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z449*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA449*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y449*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z449*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA449*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y449*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z449*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA449*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y449*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z449*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA449*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y449*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z449*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA449*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q449*N449*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R449*O449*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S449*P449*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T449*Q449*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U449*R449*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V449*S449*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W449*T449*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC449=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF449),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG449),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB449),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB449,'Input| Projects'!$Y449),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD449=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG449),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR449:$CO449)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR449:$CO449))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR449:$CO449)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR449:$CO449))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B452,\"\")","v":443},{"$f":"IFERROR(IF('Input| Projects'!C452=\"\",\"\",'Input| Projects'!C452),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D452=\"\",\"\",'Input| Projects'!D452),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I452*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J452*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K452*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L452*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M452*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N452*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O452*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F452:L452)-(SUM('Input| Projects'!I452:O452)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y452*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z452*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA452*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y452*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z452*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA452*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y452*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z452*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA452*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y452*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z452*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA452*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y452*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z452*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA452*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y452*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z452*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA452*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y452*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z452*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA452*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q452*N452*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R452*O452*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S452*P452*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T452*Q452*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U452*R452*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V452*S452*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W452*T452*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC452=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF452),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG452),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB452),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB452,'Input| Projects'!$Y452),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD452=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG452),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR452:$CO452)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR452:$CO452))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR452:$CO452)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR452:$CO452))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B455,\"\")","v":446},{"$f":"IFERROR(IF('Input| Projects'!C455=\"\",\"\",'Input| Projects'!C455),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D455=\"\",\"\",'Input| Projects'!D455),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I455*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J455*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K455*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L455*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M455*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N455*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O455*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F455:L455)-(SUM('Input| Projects'!I455:O455)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y455*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z455*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA455*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y455*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z455*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA455*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y455*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z455*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA455*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y455*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z455*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA455*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y455*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z455*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA455*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y455*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z455*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA455*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y455*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z455*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA455*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q455*N455*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R455*O455*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S455*P455*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T455*Q455*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U455*R455*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V455*S455*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W455*T455*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC455=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF455),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG455),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB455),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB455,'Input| Projects'!$Y455),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD455=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG455),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR455:$CO455)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR455:$CO455))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR455:$CO455)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR455:$CO455))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B459,\"\")","v":450},{"$f":"IFERROR(IF('Input| Projects'!C459=\"\",\"\",'Input| Projects'!C459),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D459=\"\",\"\",'Input| Projects'!D459),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I459*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J459*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K459*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L459*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M459*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N459*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O459*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F459:L459)-(SUM('Input| Projects'!I459:O459)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y459*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z459*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA459*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y459*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z459*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA459*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y459*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z459*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA459*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y459*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z459*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA459*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y459*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z459*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA459*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y459*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z459*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA459*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y459*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z459*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA459*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,{"$f":"IFERROR(F459*N459,\"\")","v":0},{"$f":"IFERROR(G459*O459,\"\")","v":0},{"$f":"IFERROR(H459*P459,\"\")","v":0},0,0,0,0,null,{"$f":"'Input| Projects'!Q459*N459*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R459*O459*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S459*P459*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T459*Q459*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U459*R459*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V459*S459*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W459*T459*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC459=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF459),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG459),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB459),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB459,'Input| Projects'!$Y459),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD459=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG459),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(SUM(AL459,AT459),\"\")","v":0},{"$f":"IFERROR(SUM(AM459,AU459),\"\")","v":0},{"$f":"IFERROR(SUM(AN459,AV459),\"\")","v":0},0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR459:$CO459)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR459:$CO459))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR459:$CO459)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR459:$CO459))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B460,\"\")","v":451},{"$f":"IFERROR(IF('Input| Projects'!C460=\"\",\"\",'Input| Projects'!C460),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D460=\"\",\"\",'Input| Projects'!D460),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I460*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J460*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K460*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L460*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M460*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N460*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O460*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F460:L460)-(SUM('Input| Projects'!I460:O460)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y460*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z460*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA460*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y460*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z460*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA460*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y460*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z460*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA460*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y460*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z460*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA460*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y460*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z460*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA460*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y460*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z460*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA460*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y460*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z460*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA460*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q460*N460*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R460*O460*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S460*P460*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T460*Q460*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U460*R460*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V460*S460*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W460*T460*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC460=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF460),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG460),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB460),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB460,'Input| Projects'!$Y460),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD460=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG460),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR460:$CO460)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR460:$CO460))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR460:$CO460)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR460:$CO460))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B462,\"\")","v":453},{"$f":"IFERROR(IF('Input| Projects'!C462=\"\",\"\",'Input| Projects'!C462),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D462=\"\",\"\",'Input| Projects'!D462),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I462*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J462*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K462*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L462*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M462*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N462*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O462*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F462:L462)-(SUM('Input| Projects'!I462:O462)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y462*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z462*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA462*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y462*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z462*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA462*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y462*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z462*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA462*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y462*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z462*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA462*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y462*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z462*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA462*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y462*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z462*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA462*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y462*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z462*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA462*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q462*N462*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R462*O462*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S462*P462*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T462*Q462*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U462*R462*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V462*S462*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W462*T462*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC462=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF462),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG462),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB462),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB462,'Input| Projects'!$Y462),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD462=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG462),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR462:$CO462)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR462:$CO462))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR462:$CO462)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR462:$CO462))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B465,\"\")","v":456},{"$f":"IFERROR(IF('Input| Projects'!C465=\"\",\"\",'Input| Projects'!C465),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D465=\"\",\"\",'Input| Projects'!D465),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I465*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J465*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K465*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L465*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M465*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N465*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O465*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F465:L465)-(SUM('Input| Projects'!I465:O465)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y465*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z465*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA465*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y465*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z465*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA465*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y465*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z465*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA465*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y465*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z465*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA465*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y465*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z465*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA465*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y465*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z465*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA465*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y465*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z465*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA465*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q465*N465*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R465*O465*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S465*P465*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T465*Q465*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U465*R465*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V465*S465*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W465*T465*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC465=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF465),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG465),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB465),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB465,'Input| Projects'!$Y465),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD465=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG465),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR465:$CO465)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR465:$CO465))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR465:$CO465)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR465:$CO465))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B468,\"\")","v":459},{"$f":"IFERROR(IF('Input| Projects'!C468=\"\",\"\",'Input| Projects'!C468),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D468=\"\",\"\",'Input| Projects'!D468),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I468*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J468*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K468*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L468*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M468*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N468*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O468*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F468:L468)-(SUM('Input| Projects'!I468:O468)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y468*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z468*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA468*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y468*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z468*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA468*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y468*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z468*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA468*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y468*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z468*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA468*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y468*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z468*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA468*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y468*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z468*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA468*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y468*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z468*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA468*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q468*N468*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R468*O468*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S468*P468*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T468*Q468*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U468*R468*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V468*S468*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W468*T468*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC468=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF468),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG468),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB468),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB468,'Input| Projects'!$Y468),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD468=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG468),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR468:$CO468)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR468:$CO468))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR468:$CO468)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR468:$CO468))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B472,\"\")","v":463},{"$f":"IFERROR(IF('Input| Projects'!C472=\"\",\"\",'Input| Projects'!C472),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D472=\"\",\"\",'Input| Projects'!D472),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I472*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J472*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K472*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L472*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M472*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N472*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O472*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F472:L472)-(SUM('Input| Projects'!I472:O472)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y472*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z472*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA472*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y472*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z472*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA472*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y472*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z472*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA472*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y472*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z472*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA472*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y472*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z472*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA472*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y472*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z472*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA472*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y472*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z472*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA472*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q472*N472*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R472*O472*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S472*P472*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T472*Q472*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U472*R472*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V472*S472*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W472*T472*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC472=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF472),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG472),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB472),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB472,'Input| Projects'!$Y472),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD472=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG472),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR472:$CO472)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR472:$CO472))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR472:$CO472)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR472:$CO472))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B475,\"\")","v":466},{"$f":"IFERROR(IF('Input| Projects'!C475=\"\",\"\",'Input| Projects'!C475),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D475=\"\",\"\",'Input| Projects'!D475),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I475*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J475*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K475*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L475*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M475*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N475*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O475*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F475:L475)-(SUM('Input| Projects'!I475:O475)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y475*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z475*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA475*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y475*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z475*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA475*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y475*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z475*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA475*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y475*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z475*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA475*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y475*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z475*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA475*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y475*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z475*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA475*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y475*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z475*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA475*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q475*N475*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R475*O475*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S475*P475*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T475*Q475*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U475*R475*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V475*S475*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W475*T475*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC475=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF475),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG475),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB475),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB475,'Input| Projects'!$Y475),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD475=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG475),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR475:$CO475)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR475:$CO475))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR475:$CO475)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR475:$CO475))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B477,\"\")","v":468},{"$f":"IFERROR(IF('Input| Projects'!C477=\"\",\"\",'Input| Projects'!C477),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D477=\"\",\"\",'Input| Projects'!D477),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I477*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J477*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K477*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L477*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M477*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N477*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O477*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F477:L477)-(SUM('Input| Projects'!I477:O477)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y477*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z477*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA477*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y477*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z477*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA477*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y477*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z477*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA477*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y477*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z477*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA477*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y477*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z477*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA477*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y477*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z477*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA477*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y477*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z477*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA477*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q477*N477*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R477*O477*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S477*P477*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T477*Q477*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U477*R477*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V477*S477*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W477*T477*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC477=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF477),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG477),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB477),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB477,'Input| Projects'!$Y477),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD477=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG477),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR477:$CO477)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR477:$CO477))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR477:$CO477)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR477:$CO477))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B481,\"\")","v":472},{"$f":"IFERROR(IF('Input| Projects'!C481=\"\",\"\",'Input| Projects'!C481),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D481=\"\",\"\",'Input| Projects'!D481),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I481*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J481*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K481*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L481*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M481*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N481*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O481*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F481:L481)-(SUM('Input| Projects'!I481:O481)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y481*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z481*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA481*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y481*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z481*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA481*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y481*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z481*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA481*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y481*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z481*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA481*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y481*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z481*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA481*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y481*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z481*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA481*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y481*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z481*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA481*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q481*N481*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R481*O481*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S481*P481*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T481*Q481*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U481*R481*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V481*S481*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W481*T481*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC481=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF481),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG481),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB481),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB481,'Input| Projects'!$Y481),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD481=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG481),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR481:$CO481)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR481:$CO481))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR481:$CO481)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR481:$CO481))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B484,\"\")","v":475},{"$f":"IFERROR(IF('Input| Projects'!C484=\"\",\"\",'Input| Projects'!C484),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D484=\"\",\"\",'Input| Projects'!D484),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I484*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J484*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K484*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L484*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M484*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N484*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O484*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F484:L484)-(SUM('Input| Projects'!I484:O484)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y484*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z484*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA484*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y484*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z484*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA484*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y484*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z484*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA484*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y484*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z484*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA484*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y484*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z484*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA484*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y484*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z484*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA484*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y484*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z484*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA484*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q484*N484*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R484*O484*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S484*P484*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T484*Q484*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U484*R484*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V484*S484*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W484*T484*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC484=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF484),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG484),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB484),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB484,'Input| Projects'!$Y484),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD484=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG484),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR484:$CO484)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR484:$CO484))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR484:$CO484)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR484:$CO484))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B486,\"\")","v":477},{"$f":"IFERROR(IF('Input| Projects'!C486=\"\",\"\",'Input| Projects'!C486),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D486=\"\",\"\",'Input| Projects'!D486),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I486*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J486*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K486*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L486*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M486*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N486*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O486*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F486:L486)-(SUM('Input| Projects'!I486:O486)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y486*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z486*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA486*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y486*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z486*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA486*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y486*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z486*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA486*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y486*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z486*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA486*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y486*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z486*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA486*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y486*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z486*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA486*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y486*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z486*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA486*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q486*N486*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R486*O486*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S486*P486*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T486*Q486*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U486*R486*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V486*S486*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W486*T486*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC486=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF486),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG486),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB486),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB486,'Input| Projects'!$Y486),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD486=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG486),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR486:$CO486)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR486:$CO486))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR486:$CO486)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR486:$CO486))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B487,\"\")","v":478},{"$f":"IFERROR(IF('Input| Projects'!C487=\"\",\"\",'Input| Projects'!C487),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D487=\"\",\"\",'Input| Projects'!D487),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I487*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J487*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K487*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L487*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M487*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N487*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O487*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F487:L487)-(SUM('Input| Projects'!I487:O487)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y487*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z487*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA487*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y487*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z487*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA487*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y487*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z487*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA487*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y487*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z487*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA487*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y487*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z487*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA487*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y487*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z487*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA487*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y487*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z487*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA487*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q487*N487*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R487*O487*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S487*P487*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T487*Q487*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U487*R487*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V487*S487*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W487*T487*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC487=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF487),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG487),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB487),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB487,'Input| Projects'!$Y487),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD487=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG487),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR487:$CO487)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR487:$CO487))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR487:$CO487)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR487:$CO487))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B490,\"\")","v":481},{"$f":"IFERROR(IF('Input| Projects'!C490=\"\",\"\",'Input| Projects'!C490),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D490=\"\",\"\",'Input| Projects'!D490),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I490*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J490*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K490*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L490*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M490*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N490*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O490*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F490:L490)-(SUM('Input| Projects'!I490:O490)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y490*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z490*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA490*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y490*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z490*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA490*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y490*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z490*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA490*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y490*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z490*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA490*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y490*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z490*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA490*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y490*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z490*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA490*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y490*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z490*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA490*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q490*N490*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R490*O490*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S490*P490*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T490*Q490*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U490*R490*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V490*S490*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W490*T490*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC490=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF490),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG490),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB490),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB490,'Input| Projects'!$Y490),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD490=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG490),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR490:$CO490)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR490:$CO490))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR490:$CO490)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR490:$CO490))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B494,\"\")","v":485},{"$f":"IFERROR(IF('Input| Projects'!C494=\"\",\"\",'Input| Projects'!C494),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D494=\"\",\"\",'Input| Projects'!D494),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I494*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J494*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K494*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L494*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M494*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N494*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O494*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F494:L494)-(SUM('Input| Projects'!I494:O494)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y494*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z494*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA494*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y494*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z494*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA494*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y494*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z494*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA494*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y494*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z494*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA494*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y494*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z494*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA494*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y494*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z494*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA494*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y494*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z494*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA494*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q494*N494*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R494*O494*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S494*P494*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T494*Q494*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U494*R494*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V494*S494*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W494*T494*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC494=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF494),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG494),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB494),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB494,'Input| Projects'!$Y494),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD494=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG494),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR494:$CO494)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR494:$CO494))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR494:$CO494)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR494:$CO494))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B497,\"\")","v":488},{"$f":"IFERROR(IF('Input| Projects'!C497=\"\",\"\",'Input| Projects'!C497),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D497=\"\",\"\",'Input| Projects'!D497),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I497*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J497*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K497*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L497*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M497*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N497*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O497*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F497:L497)-(SUM('Input| Projects'!I497:O497)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y497*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z497*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA497*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y497*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z497*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA497*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y497*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z497*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA497*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y497*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z497*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA497*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y497*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z497*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA497*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y497*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z497*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA497*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y497*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z497*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA497*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q497*N497*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R497*O497*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S497*P497*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T497*Q497*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U497*R497*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V497*S497*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W497*T497*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC497=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF497),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG497),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB497),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB497,'Input| Projects'!$Y497),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD497=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG497),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR497:$CO497)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR497:$CO497))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR497:$CO497)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR497:$CO497))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B499,\"\")","v":490},{"$f":"IFERROR(IF('Input| Projects'!C499=\"\",\"\",'Input| Projects'!C499),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D499=\"\",\"\",'Input| Projects'!D499),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I499*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J499*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K499*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L499*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M499*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N499*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O499*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F499:L499)-(SUM('Input| Projects'!I499:O499)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y499*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z499*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA499*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y499*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z499*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA499*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y499*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z499*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA499*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y499*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z499*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA499*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y499*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z499*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA499*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y499*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z499*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA499*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y499*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z499*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA499*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q499*N499*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R499*O499*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S499*P499*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T499*Q499*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U499*R499*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V499*S499*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W499*T499*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC499=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF499),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG499),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB499),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB499,'Input| Projects'!$Y499),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD499=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG499),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR499:$CO499)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR499:$CO499))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR499:$CO499)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR499:$CO499))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B503,\"\")","v":494},{"$f":"IFERROR(IF('Input| Projects'!C503=\"\",\"\",'Input| Projects'!C503),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D503=\"\",\"\",'Input| Projects'!D503),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I503*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J503*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K503*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L503*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M503*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N503*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O503*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F503:L503)-(SUM('Input| Projects'!I503:O503)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y503*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z503*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA503*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y503*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z503*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA503*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y503*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z503*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA503*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y503*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z503*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA503*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y503*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z503*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA503*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y503*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z503*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA503*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y503*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z503*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA503*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q503*N503*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R503*O503*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S503*P503*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T503*Q503*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U503*R503*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V503*S503*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W503*T503*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC503=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF503),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG503),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB503),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB503,'Input| Projects'!$Y503),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD503=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG503),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR503:$CO503)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR503:$CO503))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR503:$CO503)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR503:$CO503))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B506,\"\")","v":497},{"$f":"IFERROR(IF('Input| Projects'!C506=\"\",\"\",'Input| Projects'!C506),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D506=\"\",\"\",'Input| Projects'!D506),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I506*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J506*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K506*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L506*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M506*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N506*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O506*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F506:L506)-(SUM('Input| Projects'!I506:O506)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y506*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z506*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA506*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y506*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z506*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA506*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y506*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z506*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA506*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y506*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z506*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA506*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y506*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z506*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA506*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y506*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z506*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA506*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y506*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z506*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA506*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q506*N506*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R506*O506*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S506*P506*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T506*Q506*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U506*R506*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V506*S506*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W506*T506*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC506=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF506),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG506),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB506),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB506,'Input| Projects'!$Y506),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD506=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG506),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR506:$CO506)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR506:$CO506))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR506:$CO506)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR506:$CO506))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B507,\"\")","v":498},{"$f":"IFERROR(IF('Input| Projects'!C507=\"\",\"\",'Input| Projects'!C507),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D507=\"\",\"\",'Input| Projects'!D507),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I507*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J507*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K507*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L507*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M507*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N507*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O507*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F507:L507)-(SUM('Input| Projects'!I507:O507)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y507*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z507*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA507*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y507*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z507*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA507*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y507*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z507*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA507*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y507*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z507*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA507*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y507*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z507*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA507*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y507*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z507*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA507*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y507*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z507*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA507*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q507*N507*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R507*O507*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S507*P507*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T507*Q507*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U507*R507*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V507*S507*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W507*T507*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC507=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF507),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG507),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB507),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB507,'Input| Projects'!$Y507),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD507=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG507),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR507:$CO507)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR507:$CO507))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR507:$CO507)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR507:$CO507))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B510,\"\")","v":501},{"$f":"IFERROR(IF('Input| Projects'!C510=\"\",\"\",'Input| Projects'!C510),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D510=\"\",\"\",'Input| Projects'!D510),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I510*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J510*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K510*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L510*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M510*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N510*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O510*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F510:L510)-(SUM('Input| Projects'!I510:O510)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y510*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z510*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA510*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y510*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z510*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA510*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y510*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z510*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA510*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y510*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z510*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA510*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y510*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z510*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA510*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y510*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z510*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA510*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y510*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z510*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA510*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q510*N510*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R510*O510*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S510*P510*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T510*Q510*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U510*R510*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V510*S510*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W510*T510*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC510=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF510),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG510),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB510),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB510,'Input| Projects'!$Y510),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD510=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG510),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR510:$CO510)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR510:$CO510))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR510:$CO510)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR510:$CO510))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B514,\"\")","v":505},{"$f":"IFERROR(IF('Input| Projects'!C514=\"\",\"\",'Input| Projects'!C514),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D514=\"\",\"\",'Input| Projects'!D514),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I514*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J514*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K514*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L514*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M514*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N514*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O514*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F514:L514)-(SUM('Input| Projects'!I514:O514)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y514*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z514*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA514*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y514*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z514*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA514*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y514*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z514*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA514*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y514*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z514*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA514*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y514*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z514*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA514*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y514*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z514*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA514*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y514*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z514*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA514*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q514*N514*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R514*O514*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S514*P514*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T514*Q514*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U514*R514*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V514*S514*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W514*T514*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC514=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF514),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG514),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB514),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB514,'Input| Projects'!$Y514),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD514=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG514),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR514:$CO514)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR514:$CO514))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR514:$CO514)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR514:$CO514))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B516,\"\")","v":507},{"$f":"IFERROR(IF('Input| Projects'!C516=\"\",\"\",'Input| Projects'!C516),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D516=\"\",\"\",'Input| Projects'!D516),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I516*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J516*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K516*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L516*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M516*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N516*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O516*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F516:L516)-(SUM('Input| Projects'!I516:O516)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y516*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z516*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA516*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y516*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z516*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA516*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y516*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z516*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA516*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y516*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z516*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA516*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y516*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z516*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA516*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y516*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z516*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA516*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y516*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z516*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA516*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q516*N516*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R516*O516*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S516*P516*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T516*Q516*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U516*R516*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V516*S516*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W516*T516*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC516=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF516),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG516),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB516),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB516,'Input| Projects'!$Y516),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD516=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG516),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR516:$CO516)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR516:$CO516))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR516:$CO516)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR516:$CO516))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B519,\"\")","v":510},{"$f":"IFERROR(IF('Input| Projects'!C519=\"\",\"\",'Input| Projects'!C519),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D519=\"\",\"\",'Input| Projects'!D519),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I519*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J519*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K519*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L519*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M519*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N519*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O519*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F519:L519)-(SUM('Input| Projects'!I519:O519)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y519*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z519*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA519*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y519*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z519*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA519*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y519*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z519*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA519*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y519*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z519*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA519*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y519*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z519*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA519*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y519*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z519*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA519*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y519*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z519*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA519*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q519*N519*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R519*O519*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S519*P519*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T519*Q519*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U519*R519*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V519*S519*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W519*T519*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC519=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF519),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG519),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB519),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB519,'Input| Projects'!$Y519),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD519=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG519),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR519:$CO519)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR519:$CO519))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR519:$CO519)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR519:$CO519))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B523,\"\")","v":514},{"$f":"IFERROR(IF('Input| Projects'!C523=\"\",\"\",'Input| Projects'!C523),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D523=\"\",\"\",'Input| Projects'!D523),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I523*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J523*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K523*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L523*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M523*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N523*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O523*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F523:L523)-(SUM('Input| Projects'!I523:O523)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y523*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z523*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA523*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y523*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z523*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA523*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y523*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z523*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA523*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y523*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z523*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA523*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y523*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z523*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA523*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y523*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z523*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA523*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y523*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z523*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA523*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,{"$f":"IFERROR(F523*N523,\"\")","v":0},{"$f":"IFERROR(G523*O523,\"\")","v":0},{"$f":"IFERROR(H523*P523,\"\")","v":0},0,0,0,0,null,{"$f":"'Input| Projects'!Q523*N523*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R523*O523*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S523*P523*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T523*Q523*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U523*R523*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V523*S523*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W523*T523*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC523=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF523),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG523),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB523),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB523,'Input| Projects'!$Y523),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD523=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG523),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(SUM(AL523,AT523),\"\")","v":0},{"$f":"IFERROR(SUM(AM523,AU523),\"\")","v":0},{"$f":"IFERROR(SUM(AN523,AV523),\"\")","v":0},0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR523:$CO523)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR523:$CO523))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR523:$CO523)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR523:$CO523))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B526,\"\")","v":517},{"$f":"IFERROR(IF('Input| Projects'!C526=\"\",\"\",'Input| Projects'!C526),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D526=\"\",\"\",'Input| Projects'!D526),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I526*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J526*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K526*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L526*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M526*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N526*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O526*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F526:L526)-(SUM('Input| Projects'!I526:O526)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y526*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z526*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA526*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y526*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z526*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA526*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y526*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z526*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA526*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y526*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z526*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA526*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y526*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z526*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA526*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y526*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z526*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA526*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y526*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z526*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA526*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q526*N526*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R526*O526*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S526*P526*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T526*Q526*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U526*R526*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V526*S526*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W526*T526*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC526=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF526),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG526),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB526),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB526,'Input| Projects'!$Y526),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD526=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG526),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR526:$CO526)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR526:$CO526))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR526:$CO526)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR526:$CO526))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B527,\"\")","v":518},{"$f":"IFERROR(IF('Input| Projects'!C527=\"\",\"\",'Input| Projects'!C527),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D527=\"\",\"\",'Input| Projects'!D527),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I527*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J527*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K527*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L527*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M527*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N527*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O527*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F527:L527)-(SUM('Input| Projects'!I527:O527)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y527*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z527*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA527*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y527*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z527*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA527*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y527*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z527*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA527*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y527*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z527*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA527*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y527*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z527*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA527*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y527*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z527*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA527*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y527*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z527*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA527*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q527*N527*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R527*O527*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S527*P527*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T527*Q527*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U527*R527*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V527*S527*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W527*T527*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC527=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF527),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG527),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB527),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB527,'Input| Projects'!$Y527),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD527=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG527),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR527:$CO527)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR527:$CO527))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR527:$CO527)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR527:$CO527))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B529,\"\")","v":520},{"$f":"IFERROR(IF('Input| Projects'!C529=\"\",\"\",'Input| Projects'!C529),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D529=\"\",\"\",'Input| Projects'!D529),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I529*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J529*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K529*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L529*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M529*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N529*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O529*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F529:L529)-(SUM('Input| Projects'!I529:O529)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y529*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z529*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA529*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y529*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z529*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA529*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y529*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z529*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA529*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y529*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z529*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA529*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y529*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z529*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA529*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y529*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z529*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA529*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y529*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z529*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA529*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q529*N529*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R529*O529*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S529*P529*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T529*Q529*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U529*R529*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V529*S529*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W529*T529*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC529=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF529),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG529),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB529),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB529,'Input| Projects'!$Y529),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD529=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG529),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR529:$CO529)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR529:$CO529))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR529:$CO529)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR529:$CO529))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B532,\"\")","v":523},{"$f":"IFERROR(IF('Input| Projects'!C532=\"\",\"\",'Input| Projects'!C532),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D532=\"\",\"\",'Input| Projects'!D532),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I532*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J532*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K532*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L532*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M532*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N532*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O532*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F532:L532)-(SUM('Input| Projects'!I532:O532)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y532*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z532*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA532*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y532*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z532*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA532*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y532*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z532*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA532*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y532*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z532*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA532*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y532*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z532*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA532*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y532*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z532*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA532*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y532*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z532*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA532*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q532*N532*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R532*O532*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S532*P532*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T532*Q532*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U532*R532*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V532*S532*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W532*T532*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC532=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF532),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG532),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB532),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB532,'Input| Projects'!$Y532),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD532=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG532),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR532:$CO532)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR532:$CO532))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR532:$CO532)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR532:$CO532))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B535,\"\")","v":526},{"$f":"IFERROR(IF('Input| Projects'!C535=\"\",\"\",'Input| Projects'!C535),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D535=\"\",\"\",'Input| Projects'!D535),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I535*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J535*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K535*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L535*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M535*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N535*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O535*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F535:L535)-(SUM('Input| Projects'!I535:O535)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y535*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z535*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA535*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y535*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z535*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA535*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y535*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z535*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA535*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y535*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z535*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA535*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y535*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z535*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA535*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y535*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z535*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA535*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y535*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z535*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA535*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q535*N535*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R535*O535*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S535*P535*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T535*Q535*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U535*R535*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V535*S535*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W535*T535*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC535=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF535),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG535),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB535),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB535,'Input| Projects'!$Y535),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD535=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG535),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR535:$CO535)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR535:$CO535))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR535:$CO535)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR535:$CO535))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B538,\"\")","v":529},{"$f":"IFERROR(IF('Input| Projects'!C538=\"\",\"\",'Input| Projects'!C538),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D538=\"\",\"\",'Input| Projects'!D538),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I538*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J538*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K538*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L538*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M538*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N538*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O538*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F538:L538)-(SUM('Input| Projects'!I538:O538)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y538*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z538*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA538*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y538*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z538*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA538*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y538*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z538*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA538*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y538*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z538*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA538*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y538*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z538*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA538*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y538*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z538*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA538*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y538*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z538*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA538*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q538*N538*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R538*O538*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S538*P538*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T538*Q538*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U538*R538*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V538*S538*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W538*T538*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC538=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF538),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG538),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB538),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB538,'Input| Projects'!$Y538),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD538=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG538),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR538:$CO538)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR538:$CO538))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR538:$CO538)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR538:$CO538))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B541,\"\")","v":532},{"$f":"IFERROR(IF('Input| Projects'!C541=\"\",\"\",'Input| Projects'!C541),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D541=\"\",\"\",'Input| Projects'!D541),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I541*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J541*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K541*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L541*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M541*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N541*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O541*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F541:L541)-(SUM('Input| Projects'!I541:O541)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y541*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z541*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA541*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y541*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z541*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA541*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y541*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z541*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA541*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y541*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z541*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA541*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y541*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z541*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA541*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y541*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z541*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA541*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y541*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z541*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA541*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q541*N541*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R541*O541*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S541*P541*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T541*Q541*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U541*R541*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V541*S541*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W541*T541*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC541=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF541),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG541),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB541),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB541,'Input| Projects'!$Y541),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD541=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG541),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR541:$CO541)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR541:$CO541))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR541:$CO541)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR541:$CO541))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B545,\"\")","v":536},{"$f":"IFERROR(IF('Input| Projects'!C545=\"\",\"\",'Input| Projects'!C545),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D545=\"\",\"\",'Input| Projects'!D545),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I545*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J545*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K545*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L545*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M545*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N545*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O545*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F545:L545)-(SUM('Input| Projects'!I545:O545)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y545*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z545*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA545*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y545*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z545*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA545*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y545*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z545*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA545*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y545*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z545*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA545*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y545*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z545*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA545*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y545*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z545*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA545*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y545*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z545*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA545*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q545*N545*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R545*O545*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S545*P545*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T545*Q545*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U545*R545*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V545*S545*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W545*T545*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC545=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF545),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG545),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB545),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB545,'Input| Projects'!$Y545),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD545=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG545),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR545:$CO545)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR545:$CO545))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR545:$CO545)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR545:$CO545))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B548,\"\")","v":539},{"$f":"IFERROR(IF('Input| Projects'!C548=\"\",\"\",'Input| Projects'!C548),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D548=\"\",\"\",'Input| Projects'!D548),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I548*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J548*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K548*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L548*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M548*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N548*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O548*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F548:L548)-(SUM('Input| Projects'!I548:O548)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y548*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z548*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA548*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y548*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z548*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA548*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y548*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z548*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA548*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y548*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z548*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA548*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y548*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z548*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA548*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y548*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z548*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA548*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y548*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z548*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA548*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q548*N548*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R548*O548*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S548*P548*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T548*Q548*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U548*R548*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V548*S548*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W548*T548*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC548=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF548),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG548),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB548),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB548,'Input| Projects'!$Y548),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD548=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG548),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR548:$CO548)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR548:$CO548))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR548:$CO548)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR548:$CO548))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B551,\"\")","v":542},{"$f":"IFERROR(IF('Input| Projects'!C551=\"\",\"\",'Input| Projects'!C551),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D551=\"\",\"\",'Input| Projects'!D551),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I551*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J551*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K551*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L551*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M551*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N551*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O551*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F551:L551)-(SUM('Input| Projects'!I551:O551)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y551*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z551*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA551*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y551*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z551*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA551*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y551*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z551*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA551*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y551*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z551*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA551*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y551*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z551*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA551*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y551*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z551*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA551*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y551*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z551*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA551*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q551*N551*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R551*O551*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S551*P551*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T551*Q551*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U551*R551*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V551*S551*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W551*T551*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC551=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF551),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG551),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB551),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB551,'Input| Projects'!$Y551),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD551=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG551),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR551:$CO551)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR551:$CO551))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR551:$CO551)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR551:$CO551))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B553,\"\")","v":544},{"$f":"IFERROR(IF('Input| Projects'!C553=\"\",\"\",'Input| Projects'!C553),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D553=\"\",\"\",'Input| Projects'!D553),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I553*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J553*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K553*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L553*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M553*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N553*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O553*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F553:L553)-(SUM('Input| Projects'!I553:O553)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y553*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z553*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA553*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y553*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z553*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA553*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y553*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z553*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA553*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y553*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z553*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA553*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y553*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z553*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA553*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y553*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z553*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA553*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y553*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z553*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA553*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q553*N553*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R553*O553*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S553*P553*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T553*Q553*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U553*R553*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V553*S553*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W553*T553*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC553=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF553),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG553),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB553),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB553,'Input| Projects'!$Y553),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD553=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG553),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR553:$CO553)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR553:$CO553))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR553:$CO553)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR553:$CO553))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B554,\"\")","v":545},{"$f":"IFERROR(IF('Input| Projects'!C554=\"\",\"\",'Input| Projects'!C554),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D554=\"\",\"\",'Input| Projects'!D554),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I554*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J554*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K554*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L554*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M554*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N554*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O554*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F554:L554)-(SUM('Input| Projects'!I554:O554)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y554*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z554*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA554*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y554*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z554*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA554*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y554*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z554*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA554*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y554*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z554*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA554*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y554*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z554*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA554*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y554*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z554*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA554*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y554*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z554*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA554*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q554*N554*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R554*O554*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S554*P554*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T554*Q554*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U554*R554*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V554*S554*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W554*T554*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC554=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF554),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG554),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB554),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB554,'Input| Projects'!$Y554),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD554=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG554),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR554:$CO554)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR554:$CO554))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR554:$CO554)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR554:$CO554))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B558,\"\")","v":549},{"$f":"IFERROR(IF('Input| Projects'!C558=\"\",\"\",'Input| Projects'!C558),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D558=\"\",\"\",'Input| Projects'!D558),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I558*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J558*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K558*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L558*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M558*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N558*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O558*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F558:L558)-(SUM('Input| Projects'!I558:O558)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y558*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z558*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA558*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y558*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z558*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA558*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y558*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z558*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA558*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y558*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z558*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA558*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y558*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z558*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA558*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y558*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z558*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA558*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y558*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z558*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA558*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q558*N558*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R558*O558*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S558*P558*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T558*Q558*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U558*R558*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V558*S558*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W558*T558*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC558=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF558),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG558),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB558),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB558,'Input| Projects'!$Y558),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD558=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG558),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR558:$CO558)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR558:$CO558))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR558:$CO558)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR558:$CO558))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B561,\"\")","v":552},{"$f":"IFERROR(IF('Input| Projects'!C561=\"\",\"\",'Input| Projects'!C561),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D561=\"\",\"\",'Input| Projects'!D561),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I561*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J561*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K561*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L561*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M561*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N561*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O561*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F561:L561)-(SUM('Input| Projects'!I561:O561)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y561*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z561*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA561*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y561*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z561*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA561*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y561*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z561*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA561*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y561*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z561*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA561*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y561*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z561*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA561*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y561*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z561*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA561*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y561*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z561*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA561*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q561*N561*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R561*O561*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S561*P561*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T561*Q561*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U561*R561*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V561*S561*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W561*T561*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC561=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF561),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG561),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB561),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB561,'Input| Projects'!$Y561),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD561=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG561),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR561:$CO561)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR561:$CO561))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR561:$CO561)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR561:$CO561))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B564,\"\")","v":555},{"$f":"IFERROR(IF('Input| Projects'!C564=\"\",\"\",'Input| Projects'!C564),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D564=\"\",\"\",'Input| Projects'!D564),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I564*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J564*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K564*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L564*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M564*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N564*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O564*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F564:L564)-(SUM('Input| Projects'!I564:O564)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y564*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z564*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA564*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y564*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z564*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA564*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y564*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z564*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA564*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y564*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z564*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA564*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y564*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z564*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA564*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y564*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z564*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA564*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y564*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z564*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA564*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q564*N564*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R564*O564*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S564*P564*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T564*Q564*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U564*R564*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V564*S564*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W564*T564*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC564=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF564),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG564),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB564),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB564,'Input| Projects'!$Y564),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD564=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG564),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR564:$CO564)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR564:$CO564))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR564:$CO564)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR564:$CO564))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B566,\"\")","v":557},{"$f":"IFERROR(IF('Input| Projects'!C566=\"\",\"\",'Input| Projects'!C566),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D566=\"\",\"\",'Input| Projects'!D566),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I566*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J566*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K566*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L566*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M566*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N566*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O566*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F566:L566)-(SUM('Input| Projects'!I566:O566)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y566*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z566*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA566*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y566*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z566*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA566*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y566*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z566*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA566*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y566*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z566*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA566*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y566*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z566*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA566*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y566*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z566*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA566*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y566*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z566*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA566*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q566*N566*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R566*O566*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S566*P566*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T566*Q566*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U566*R566*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V566*S566*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W566*T566*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC566=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF566),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG566),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB566),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB566,'Input| Projects'!$Y566),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD566=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG566),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR566:$CO566)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR566:$CO566))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR566:$CO566)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR566:$CO566))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B570,\"\")","v":561},{"$f":"IFERROR(IF('Input| Projects'!C570=\"\",\"\",'Input| Projects'!C570),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D570=\"\",\"\",'Input| Projects'!D570),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I570*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J570*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K570*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L570*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M570*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N570*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O570*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F570:L570)-(SUM('Input| Projects'!I570:O570)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y570*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z570*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA570*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y570*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z570*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA570*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y570*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z570*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA570*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y570*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z570*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA570*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y570*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z570*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA570*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y570*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z570*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA570*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y570*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z570*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA570*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q570*N570*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R570*O570*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S570*P570*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T570*Q570*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U570*R570*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V570*S570*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W570*T570*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC570=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF570),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG570),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB570),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB570,'Input| Projects'!$Y570),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD570=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG570),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR570:$CO570)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR570:$CO570))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR570:$CO570)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR570:$CO570))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B573,\"\")","v":564},{"$f":"IFERROR(IF('Input| Projects'!C573=\"\",\"\",'Input| Projects'!C573),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D573=\"\",\"\",'Input| Projects'!D573),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I573*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J573*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K573*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L573*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M573*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N573*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O573*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F573:L573)-(SUM('Input| Projects'!I573:O573)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y573*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z573*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA573*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y573*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z573*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA573*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y573*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z573*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA573*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y573*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z573*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA573*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y573*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z573*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA573*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y573*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z573*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA573*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y573*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z573*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA573*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q573*N573*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R573*O573*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S573*P573*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T573*Q573*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U573*R573*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V573*S573*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W573*T573*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC573=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF573),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG573),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB573),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB573,'Input| Projects'!$Y573),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD573=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG573),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR573:$CO573)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR573:$CO573))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR573:$CO573)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR573:$CO573))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B574,\"\")","v":565},{"$f":"IFERROR(IF('Input| Projects'!C574=\"\",\"\",'Input| Projects'!C574),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D574=\"\",\"\",'Input| Projects'!D574),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I574*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J574*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K574*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L574*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M574*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N574*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O574*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F574:L574)-(SUM('Input| Projects'!I574:O574)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y574*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z574*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA574*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y574*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z574*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA574*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y574*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z574*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA574*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y574*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z574*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA574*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y574*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z574*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA574*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y574*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z574*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA574*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y574*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z574*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA574*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q574*N574*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R574*O574*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S574*P574*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T574*Q574*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U574*R574*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V574*S574*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W574*T574*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC574=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF574),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG574),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB574),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB574,'Input| Projects'!$Y574),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD574=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG574),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR574:$CO574)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR574:$CO574))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR574:$CO574)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR574:$CO574))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B577,\"\")","v":568},{"$f":"IFERROR(IF('Input| Projects'!C577=\"\",\"\",'Input| Projects'!C577),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D577=\"\",\"\",'Input| Projects'!D577),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I577*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J577*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K577*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L577*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M577*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N577*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O577*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F577:L577)-(SUM('Input| Projects'!I577:O577)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y577*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z577*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA577*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y577*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z577*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA577*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y577*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z577*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA577*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y577*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z577*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA577*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y577*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z577*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA577*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y577*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z577*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA577*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y577*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z577*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA577*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q577*N577*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R577*O577*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S577*P577*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T577*Q577*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U577*R577*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V577*S577*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W577*T577*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC577=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF577),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG577),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB577),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB577,'Input| Projects'!$Y577),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD577=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG577),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR577:$CO577)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR577:$CO577))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR577:$CO577)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR577:$CO577))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B580,\"\")","v":571},{"$f":"IFERROR(IF('Input| Projects'!C580=\"\",\"\",'Input| Projects'!C580),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D580=\"\",\"\",'Input| Projects'!D580),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I580*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J580*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K580*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L580*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M580*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N580*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O580*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F580:L580)-(SUM('Input| Projects'!I580:O580)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y580*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z580*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA580*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y580*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z580*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA580*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y580*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z580*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA580*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y580*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z580*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA580*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y580*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z580*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA580*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y580*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z580*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA580*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y580*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z580*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA580*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q580*N580*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R580*O580*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S580*P580*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T580*Q580*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U580*R580*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V580*S580*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W580*T580*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC580=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF580),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG580),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB580),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB580,'Input| Projects'!$Y580),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD580=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG580),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR580:$CO580)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR580:$CO580))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR580:$CO580)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR580:$CO580))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B583,\"\")","v":574},{"$f":"IFERROR(IF('Input| Projects'!C583=\"\",\"\",'Input| Projects'!C583),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D583=\"\",\"\",'Input| Projects'!D583),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I583*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J583*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K583*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L583*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M583*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N583*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O583*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F583:L583)-(SUM('Input| Projects'!I583:O583)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y583*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z583*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA583*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y583*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z583*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA583*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y583*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z583*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA583*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y583*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z583*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA583*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y583*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z583*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA583*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y583*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z583*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA583*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y583*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z583*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA583*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q583*N583*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R583*O583*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S583*P583*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T583*Q583*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U583*R583*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V583*S583*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W583*T583*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC583=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF583),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG583),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB583),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB583,'Input| Projects'!$Y583),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD583=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG583),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR583:$CO583)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR583:$CO583))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR583:$CO583)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR583:$CO583))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B586,\"\")","v":577},{"$f":"IFERROR(IF('Input| Projects'!C586=\"\",\"\",'Input| Projects'!C586),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D586=\"\",\"\",'Input| Projects'!D586),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I586*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J586*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K586*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L586*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M586*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N586*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O586*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F586:L586)-(SUM('Input| Projects'!I586:O586)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y586*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z586*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA586*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y586*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z586*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA586*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y586*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z586*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA586*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y586*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z586*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA586*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y586*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z586*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA586*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y586*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z586*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA586*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y586*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z586*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA586*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,{"$f":"IFERROR(I586*Q586,\"\")","v":0},{"$f":"IFERROR(J586*R586,\"\")","v":0},{"$f":"IFERROR(K586*S586,\"\")","v":0},{"$f":"IFERROR(L586*T586,\"\")","v":0},null,{"$f":"'Input| Projects'!Q586*N586*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R586*O586*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S586*P586*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T586*Q586*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U586*R586*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V586*S586*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W586*T586*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC586=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF586),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG586),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB586),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB586,'Input| Projects'!$Y586),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD586=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG586),\"\"))),\"\")","v":0},null,0,0,0,{"$f":"IFERROR(SUM(AO586,AW586),\"\")","v":0},{"$f":"IFERROR(SUM(AP586,AX586),\"\")","v":0},{"$f":"IFERROR(SUM(AQ586,AY586),\"\")","v":0},{"$f":"IFERROR(SUM(AR586,AZ586),\"\")","v":0},null,{"$f":"IFERROR(BB586*(AD586/V586),\"\")","v":""},{"$f":"IFERROR(BC586*(AE586/W586),\"\")","v":""},{"$f":"IFERROR(BD586*(AF586/X586),\"\")","v":""},{"$f":"IFERROR(BE586*(AG586/Y586),\"\")","v":""},{"$f":"IFERROR(BF586*(AH586/Z586),\"\")","v":""},{"$f":"IFERROR(BG586*(AI586/AA586),\"\")","v":""},{"$f":"IFERROR(BH586*(AJ586/AB586),\"\")","v":""},null,{"$f":"IFERROR(V586+BB586,\"\")","v":0},{"$f":"IFERROR(W586+BC586,\"\")","v":0},{"$f":"IFERROR(X586+BD586,\"\")","v":0},{"$f":"IFERROR(Y586+BE586,\"\")","v":0},{"$f":"IFERROR(Z586+BF586,\"\")","v":0},{"$f":"IFERROR(AA586+BG586,\"\")","v":0},{"$f":"IFERROR(AB586+BH586,\"\")","v":0},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR586:$CO586)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR586:$CO586))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR586:$CO586)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR586:$CO586))","v":""},{"$f":"IF(SUM(BZ586:CA586,F586:L586)=0,\"\",IF(SUM(BZ586:CA586)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B590,\"\")","v":581},{"$f":"IFERROR(IF('Input| Projects'!C590=\"\",\"\",'Input| Projects'!C590),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D590=\"\",\"\",'Input| Projects'!D590),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I590*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J590*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K590*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L590*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M590*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N590*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O590*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F590:L590)-(SUM('Input| Projects'!I590:O590)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y590*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z590*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA590*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y590*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z590*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA590*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y590*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z590*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA590*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y590*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z590*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA590*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y590*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z590*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA590*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y590*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z590*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA590*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y590*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z590*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA590*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q590*N590*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R590*O590*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S590*P590*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T590*Q590*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U590*R590*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V590*S590*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W590*T590*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC590=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF590),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG590),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB590),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB590,'Input| Projects'!$Y590),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD590=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG590),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR590:$CO590)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR590:$CO590))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR590:$CO590)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR590:$CO590))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B592,\"\")","v":583},{"$f":"IFERROR(IF('Input| Projects'!C592=\"\",\"\",'Input| Projects'!C592),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D592=\"\",\"\",'Input| Projects'!D592),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I592*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J592*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K592*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L592*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M592*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N592*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O592*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F592:L592)-(SUM('Input| Projects'!I592:O592)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y592*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z592*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA592*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y592*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z592*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA592*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y592*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z592*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA592*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y592*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z592*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA592*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y592*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z592*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA592*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y592*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z592*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA592*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y592*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z592*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA592*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q592*N592*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R592*O592*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S592*P592*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T592*Q592*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U592*R592*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V592*S592*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W592*T592*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC592=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF592),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG592),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB592),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB592,'Input| Projects'!$Y592),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD592=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG592),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR592:$CO592)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR592:$CO592))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR592:$CO592)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR592:$CO592))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B595,\"\")","v":586},{"$f":"IFERROR(IF('Input| Projects'!C595=\"\",\"\",'Input| Projects'!C595),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D595=\"\",\"\",'Input| Projects'!D595),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I595*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J595*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K595*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L595*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M595*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N595*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O595*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F595:L595)-(SUM('Input| Projects'!I595:O595)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y595*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z595*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA595*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y595*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z595*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA595*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y595*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z595*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA595*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y595*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z595*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA595*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y595*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z595*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA595*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y595*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z595*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA595*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y595*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z595*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA595*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q595*N595*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R595*O595*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S595*P595*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T595*Q595*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U595*R595*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V595*S595*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W595*T595*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC595=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF595),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG595),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB595),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB595,'Input| Projects'!$Y595),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD595=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG595),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR595:$CO595)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR595:$CO595))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR595:$CO595)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR595:$CO595))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B596,\"\")","v":587},{"$f":"IFERROR(IF('Input| Projects'!C596=\"\",\"\",'Input| Projects'!C596),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D596=\"\",\"\",'Input| Projects'!D596),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I596*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J596*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K596*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L596*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M596*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N596*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O596*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F596:L596)-(SUM('Input| Projects'!I596:O596)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y596*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z596*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA596*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y596*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z596*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA596*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y596*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z596*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA596*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y596*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z596*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA596*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y596*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z596*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA596*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y596*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z596*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA596*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y596*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z596*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA596*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q596*N596*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R596*O596*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S596*P596*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T596*Q596*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U596*R596*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V596*S596*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W596*T596*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC596=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF596),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG596),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB596),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB596,'Input| Projects'!$Y596),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD596=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG596),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR596:$CO596)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR596:$CO596))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR596:$CO596)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR596:$CO596))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B599,\"\")","v":590},{"$f":"IFERROR(IF('Input| Projects'!C599=\"\",\"\",'Input| Projects'!C599),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D599=\"\",\"\",'Input| Projects'!D599),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I599*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J599*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K599*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L599*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M599*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N599*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O599*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F599:L599)-(SUM('Input| Projects'!I599:O599)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y599*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z599*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA599*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y599*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z599*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA599*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y599*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z599*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA599*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y599*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z599*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA599*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y599*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z599*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA599*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y599*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z599*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA599*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y599*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z599*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA599*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q599*N599*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R599*O599*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S599*P599*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T599*Q599*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U599*R599*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V599*S599*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W599*T599*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC599=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF599),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG599),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB599),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB599,'Input| Projects'!$Y599),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD599=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG599),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR599:$CO599)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR599:$CO599))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR599:$CO599)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR599:$CO599))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B603,\"\")","v":594},{"$f":"IFERROR(IF('Input| Projects'!C603=\"\",\"\",'Input| Projects'!C603),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D603=\"\",\"\",'Input| Projects'!D603),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I603*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J603*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K603*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L603*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M603*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N603*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O603*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F603:L603)-(SUM('Input| Projects'!I603:O603)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y603*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z603*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA603*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y603*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z603*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA603*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y603*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z603*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA603*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y603*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z603*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA603*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y603*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z603*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA603*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y603*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z603*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA603*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y603*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z603*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA603*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q603*N603*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R603*O603*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S603*P603*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T603*Q603*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U603*R603*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V603*S603*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W603*T603*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC603=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF603),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG603),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB603),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB603,'Input| Projects'!$Y603),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD603=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG603),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR603:$CO603)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR603:$CO603))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR603:$CO603)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR603:$CO603))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B605,\"\")","v":596},{"$f":"IFERROR(IF('Input| Projects'!C605=\"\",\"\",'Input| Projects'!C605),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D605=\"\",\"\",'Input| Projects'!D605),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I605*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J605*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K605*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L605*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M605*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N605*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O605*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F605:L605)-(SUM('Input| Projects'!I605:O605)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y605*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z605*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA605*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y605*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z605*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA605*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y605*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z605*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA605*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y605*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z605*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA605*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y605*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z605*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA605*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y605*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z605*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA605*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y605*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z605*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA605*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q605*N605*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R605*O605*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S605*P605*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T605*Q605*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U605*R605*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V605*S605*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W605*T605*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC605=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF605),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG605),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB605),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB605,'Input| Projects'!$Y605),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD605=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG605),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR605:$CO605)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR605:$CO605))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR605:$CO605)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR605:$CO605))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B608,\"\")","v":599},{"$f":"IFERROR(IF('Input| Projects'!C608=\"\",\"\",'Input| Projects'!C608),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D608=\"\",\"\",'Input| Projects'!D608),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I608*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J608*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K608*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L608*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M608*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N608*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O608*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F608:L608)-(SUM('Input| Projects'!I608:O608)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y608*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z608*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA608*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y608*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z608*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA608*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y608*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z608*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA608*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y608*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z608*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA608*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y608*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z608*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA608*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y608*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z608*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA608*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y608*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z608*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA608*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q608*N608*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R608*O608*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S608*P608*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T608*Q608*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U608*R608*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V608*S608*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W608*T608*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC608=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF608),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG608),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB608),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB608,'Input| Projects'!$Y608),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD608=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG608),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR608:$CO608)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR608:$CO608))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR608:$CO608)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR608:$CO608))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B612,\"\")","v":603},{"$f":"IFERROR(IF('Input| Projects'!C612=\"\",\"\",'Input| Projects'!C612),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D612=\"\",\"\",'Input| Projects'!D612),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I612*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J612*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K612*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L612*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M612*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N612*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O612*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F612:L612)-(SUM('Input| Projects'!I612:O612)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y612*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z612*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA612*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y612*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z612*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA612*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y612*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z612*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA612*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y612*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z612*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA612*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y612*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z612*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA612*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y612*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z612*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA612*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y612*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z612*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA612*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q612*N612*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R612*O612*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S612*P612*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T612*Q612*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U612*R612*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V612*S612*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W612*T612*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC612=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF612),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG612),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB612),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB612,'Input| Projects'!$Y612),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD612=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG612),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR612:$CO612)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR612:$CO612))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR612:$CO612)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR612:$CO612))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B615,\"\")","v":606},{"$f":"IFERROR(IF('Input| Projects'!C615=\"\",\"\",'Input| Projects'!C615),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D615=\"\",\"\",'Input| Projects'!D615),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I615*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J615*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K615*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L615*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M615*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N615*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O615*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F615:L615)-(SUM('Input| Projects'!I615:O615)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y615*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z615*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA615*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y615*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z615*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA615*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y615*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z615*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA615*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y615*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z615*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA615*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y615*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z615*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA615*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y615*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z615*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA615*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y615*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z615*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA615*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q615*N615*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R615*O615*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S615*P615*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T615*Q615*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U615*R615*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V615*S615*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W615*T615*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC615=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF615),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG615),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB615),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB615,'Input| Projects'!$Y615),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD615=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG615),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR615:$CO615)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR615:$CO615))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR615:$CO615)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR615:$CO615))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B616,\"\")","v":607},{"$f":"IFERROR(IF('Input| Projects'!C616=\"\",\"\",'Input| Projects'!C616),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D616=\"\",\"\",'Input| Projects'!D616),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I616*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J616*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K616*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L616*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M616*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N616*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O616*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F616:L616)-(SUM('Input| Projects'!I616:O616)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y616*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z616*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA616*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y616*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z616*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA616*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y616*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z616*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA616*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y616*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z616*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA616*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y616*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z616*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA616*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y616*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z616*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA616*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y616*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z616*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA616*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q616*N616*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R616*O616*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S616*P616*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T616*Q616*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U616*R616*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V616*S616*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W616*T616*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC616=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF616),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG616),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB616),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB616,'Input| Projects'!$Y616),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD616=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG616),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR616:$CO616)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR616:$CO616))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR616:$CO616)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR616:$CO616))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B620,\"\")","v":611},{"$f":"IFERROR(IF('Input| Projects'!C620=\"\",\"\",'Input| Projects'!C620),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D620=\"\",\"\",'Input| Projects'!D620),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I620*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J620*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K620*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L620*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M620*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N620*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O620*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F620:L620)-(SUM('Input| Projects'!I620:O620)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y620*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z620*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA620*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y620*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z620*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA620*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y620*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z620*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA620*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y620*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z620*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA620*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y620*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z620*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA620*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y620*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z620*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA620*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y620*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z620*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA620*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q620*N620*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R620*O620*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S620*P620*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T620*Q620*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U620*R620*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V620*S620*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W620*T620*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC620=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF620),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG620),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB620),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB620,'Input| Projects'!$Y620),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD620=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG620),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR620:$CO620)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR620:$CO620))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR620:$CO620)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR620:$CO620))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B621,\"\")","v":612},{"$f":"IFERROR(IF('Input| Projects'!C621=\"\",\"\",'Input| Projects'!C621),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D621=\"\",\"\",'Input| Projects'!D621),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I621*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J621*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K621*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L621*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M621*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N621*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O621*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F621:L621)-(SUM('Input| Projects'!I621:O621)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y621*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z621*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA621*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y621*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z621*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA621*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y621*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z621*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA621*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y621*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z621*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA621*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y621*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z621*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA621*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y621*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z621*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA621*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y621*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z621*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA621*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q621*N621*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R621*O621*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S621*P621*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T621*Q621*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U621*R621*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V621*S621*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W621*T621*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC621=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF621),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG621),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB621),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB621,'Input| Projects'!$Y621),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD621=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG621),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR621:$CO621)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR621:$CO621))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR621:$CO621)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR621:$CO621))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B625,\"\")","v":616},{"$f":"IFERROR(IF('Input| Projects'!C625=\"\",\"\",'Input| Projects'!C625),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D625=\"\",\"\",'Input| Projects'!D625),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I625*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J625*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K625*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L625*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M625*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N625*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O625*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F625:L625)-(SUM('Input| Projects'!I625:O625)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y625*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z625*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA625*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y625*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z625*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA625*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y625*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z625*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA625*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y625*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z625*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA625*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y625*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z625*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA625*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y625*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z625*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA625*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y625*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z625*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA625*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q625*N625*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R625*O625*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S625*P625*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T625*Q625*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U625*R625*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V625*S625*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W625*T625*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC625=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF625),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG625),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB625),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB625,'Input| Projects'!$Y625),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD625=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG625),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR625:$CO625)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR625:$CO625))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR625:$CO625)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR625:$CO625))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B628,\"\")","v":619},{"$f":"IFERROR(IF('Input| Projects'!C628=\"\",\"\",'Input| Projects'!C628),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D628=\"\",\"\",'Input| Projects'!D628),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I628*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J628*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K628*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L628*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M628*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N628*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O628*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F628:L628)-(SUM('Input| Projects'!I628:O628)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y628*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z628*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA628*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y628*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z628*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA628*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y628*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z628*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA628*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y628*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z628*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA628*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y628*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z628*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA628*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y628*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z628*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA628*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y628*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z628*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA628*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q628*N628*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R628*O628*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S628*P628*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T628*Q628*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U628*R628*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V628*S628*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W628*T628*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC628=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF628),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG628),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB628),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB628,'Input| Projects'!$Y628),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD628=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG628),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR628:$CO628)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR628:$CO628))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR628:$CO628)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR628:$CO628))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B631,\"\")","v":622},{"$f":"IFERROR(IF('Input| Projects'!C631=\"\",\"\",'Input| Projects'!C631),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D631=\"\",\"\",'Input| Projects'!D631),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I631*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J631*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K631*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L631*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M631*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N631*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O631*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F631:L631)-(SUM('Input| Projects'!I631:O631)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y631*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z631*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA631*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y631*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z631*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA631*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y631*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z631*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA631*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y631*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z631*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA631*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y631*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z631*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA631*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y631*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z631*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA631*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y631*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z631*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA631*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q631*N631*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R631*O631*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S631*P631*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T631*Q631*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U631*R631*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V631*S631*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W631*T631*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC631=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF631),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG631),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB631),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB631,'Input| Projects'!$Y631),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD631=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG631),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR631:$CO631)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR631:$CO631))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR631:$CO631)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR631:$CO631))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B634,\"\")","v":625},{"$f":"IFERROR(IF('Input| Projects'!C634=\"\",\"\",'Input| Projects'!C634),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D634=\"\",\"\",'Input| Projects'!D634),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I634*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J634*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K634*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L634*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M634*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N634*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O634*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F634:L634)-(SUM('Input| Projects'!I634:O634)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y634*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z634*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA634*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y634*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z634*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA634*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y634*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z634*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA634*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y634*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z634*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA634*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y634*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z634*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA634*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y634*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z634*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA634*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y634*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z634*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA634*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q634*N634*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R634*O634*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S634*P634*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T634*Q634*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U634*R634*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V634*S634*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W634*T634*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC634=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF634),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG634),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB634),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB634,'Input| Projects'!$Y634),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD634=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG634),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR634:$CO634)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR634:$CO634))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR634:$CO634)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR634:$CO634))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B637,\"\")","v":628},{"$f":"IFERROR(IF('Input| Projects'!C637=\"\",\"\",'Input| Projects'!C637),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D637=\"\",\"\",'Input| Projects'!D637),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I637*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J637*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K637*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L637*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M637*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N637*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O637*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F637:L637)-(SUM('Input| Projects'!I637:O637)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y637*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z637*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA637*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y637*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z637*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA637*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y637*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z637*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA637*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y637*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z637*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA637*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y637*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z637*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA637*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y637*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z637*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA637*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y637*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z637*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA637*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q637*N637*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R637*O637*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S637*P637*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T637*Q637*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U637*R637*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V637*S637*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W637*T637*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC637=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF637),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG637),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB637),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB637,'Input| Projects'!$Y637),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD637=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG637),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR637:$CO637)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR637:$CO637))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR637:$CO637)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR637:$CO637))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B638,\"\")","v":629},{"$f":"IFERROR(IF('Input| Projects'!C638=\"\",\"\",'Input| Projects'!C638),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D638=\"\",\"\",'Input| Projects'!D638),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I638*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J638*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K638*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L638*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M638*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N638*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O638*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F638:L638)-(SUM('Input| Projects'!I638:O638)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y638*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z638*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA638*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y638*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z638*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA638*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y638*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z638*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA638*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y638*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z638*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA638*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y638*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z638*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA638*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y638*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z638*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA638*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y638*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z638*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA638*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q638*N638*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R638*O638*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S638*P638*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T638*Q638*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U638*R638*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V638*S638*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W638*T638*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC638=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF638),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG638),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB638),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB638,'Input| Projects'!$Y638),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD638=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG638),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR638:$CO638)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR638:$CO638))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR638:$CO638)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR638:$CO638))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B641,\"\")","v":632},{"$f":"IFERROR(IF('Input| Projects'!C641=\"\",\"\",'Input| Projects'!C641),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D641=\"\",\"\",'Input| Projects'!D641),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I641*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J641*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K641*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L641*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M641*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N641*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O641*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F641:L641)-(SUM('Input| Projects'!I641:O641)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y641*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z641*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA641*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y641*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z641*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA641*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y641*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z641*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA641*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y641*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z641*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA641*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y641*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z641*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA641*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y641*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z641*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA641*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y641*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z641*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA641*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q641*N641*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R641*O641*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S641*P641*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T641*Q641*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U641*R641*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V641*S641*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W641*T641*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC641=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF641),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG641),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB641),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB641,'Input| Projects'!$Y641),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD641=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG641),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR641:$CO641)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR641:$CO641))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR641:$CO641)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR641:$CO641))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B644,\"\")","v":635},{"$f":"IFERROR(IF('Input| Projects'!C644=\"\",\"\",'Input| Projects'!C644),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D644=\"\",\"\",'Input| Projects'!D644),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I644*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J644*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K644*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L644*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M644*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N644*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O644*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F644:L644)-(SUM('Input| Projects'!I644:O644)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y644*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z644*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA644*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y644*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z644*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA644*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y644*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z644*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA644*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y644*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z644*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA644*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y644*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z644*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA644*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y644*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z644*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA644*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y644*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z644*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA644*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q644*N644*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R644*O644*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S644*P644*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T644*Q644*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U644*R644*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V644*S644*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W644*T644*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC644=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF644),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG644),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB644),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB644,'Input| Projects'!$Y644),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD644=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG644),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR644:$CO644)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR644:$CO644))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR644:$CO644)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR644:$CO644))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B647,\"\")","v":638},{"$f":"IFERROR(IF('Input| Projects'!C647=\"\",\"\",'Input| Projects'!C647),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D647=\"\",\"\",'Input| Projects'!D647),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I647*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J647*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K647*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L647*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M647*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N647*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O647*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F647:L647)-(SUM('Input| Projects'!I647:O647)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y647*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z647*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA647*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y647*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z647*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA647*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y647*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z647*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA647*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y647*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z647*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA647*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y647*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z647*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA647*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y647*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z647*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA647*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y647*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z647*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA647*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q647*N647*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R647*O647*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S647*P647*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T647*Q647*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U647*R647*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V647*S647*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W647*T647*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC647=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF647),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG647),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB647),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB647,'Input| Projects'!$Y647),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD647=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG647),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR647:$CO647)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR647:$CO647))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR647:$CO647)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR647:$CO647))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B650,\"\")","v":641},{"$f":"IFERROR(IF('Input| Projects'!C650=\"\",\"\",'Input| Projects'!C650),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D650=\"\",\"\",'Input| Projects'!D650),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I650*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J650*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K650*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L650*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M650*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N650*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O650*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F650:L650)-(SUM('Input| Projects'!I650:O650)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y650*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z650*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA650*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y650*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z650*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA650*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y650*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z650*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA650*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y650*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z650*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA650*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y650*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z650*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA650*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y650*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z650*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA650*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y650*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z650*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA650*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,{"$f":"IFERROR(I650*Q650,\"\")","v":0},{"$f":"IFERROR(J650*R650,\"\")","v":0},{"$f":"IFERROR(K650*S650,\"\")","v":0},{"$f":"IFERROR(L650*T650,\"\")","v":0},null,{"$f":"'Input| Projects'!Q650*N650*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R650*O650*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S650*P650*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T650*Q650*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U650*R650*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V650*S650*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W650*T650*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC650=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF650),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG650),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB650),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB650,'Input| Projects'!$Y650),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD650=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG650),\"\"))),\"\")","v":0},null,0,0,0,{"$f":"IFERROR(SUM(AO650,AW650),\"\")","v":0},{"$f":"IFERROR(SUM(AP650,AX650),\"\")","v":0},{"$f":"IFERROR(SUM(AQ650,AY650),\"\")","v":0},{"$f":"IFERROR(SUM(AR650,AZ650),\"\")","v":0},null,{"$f":"IFERROR(BB650*(AD650/V650),\"\")","v":""},{"$f":"IFERROR(BC650*(AE650/W650),\"\")","v":""},{"$f":"IFERROR(BD650*(AF650/X650),\"\")","v":""},{"$f":"IFERROR(BE650*(AG650/Y650),\"\")","v":""},{"$f":"IFERROR(BF650*(AH650/Z650),\"\")","v":""},{"$f":"IFERROR(BG650*(AI650/AA650),\"\")","v":""},{"$f":"IFERROR(BH650*(AJ650/AB650),\"\")","v":""},null,{"$f":"IFERROR(V650+BB650,\"\")","v":0},{"$f":"IFERROR(W650+BC650,\"\")","v":0},{"$f":"IFERROR(X650+BD650,\"\")","v":0},{"$f":"IFERROR(Y650+BE650,\"\")","v":0},{"$f":"IFERROR(Z650+BF650,\"\")","v":0},{"$f":"IFERROR(AA650+BG650,\"\")","v":0},{"$f":"IFERROR(AB650+BH650,\"\")","v":0},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR650:$CO650)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR650:$CO650))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR650:$CO650)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR650:$CO650))","v":""},{"$f":"IF(SUM(BZ650:CA650,F650:L650)=0,\"\",IF(SUM(BZ650:CA650)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B654,\"\")","v":645},{"$f":"IFERROR(IF('Input| Projects'!C654=\"\",\"\",'Input| Projects'!C654),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D654=\"\",\"\",'Input| Projects'!D654),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I654*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J654*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K654*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L654*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M654*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N654*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O654*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F654:L654)-(SUM('Input| Projects'!I654:O654)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y654*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z654*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA654*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y654*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z654*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA654*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y654*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z654*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA654*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y654*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z654*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA654*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y654*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z654*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA654*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y654*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z654*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA654*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y654*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z654*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA654*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q654*N654*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R654*O654*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S654*P654*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T654*Q654*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U654*R654*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V654*S654*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W654*T654*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC654=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF654),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG654),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB654),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB654,'Input| Projects'!$Y654),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD654=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG654),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR654:$CO654)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR654:$CO654))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR654:$CO654)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR654:$CO654))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B657,\"\")","v":648},{"$f":"IFERROR(IF('Input| Projects'!C657=\"\",\"\",'Input| Projects'!C657),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D657=\"\",\"\",'Input| Projects'!D657),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I657*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J657*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K657*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L657*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M657*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N657*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O657*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F657:L657)-(SUM('Input| Projects'!I657:O657)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y657*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z657*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA657*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y657*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z657*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA657*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y657*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z657*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA657*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y657*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z657*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA657*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y657*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z657*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA657*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y657*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z657*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA657*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y657*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z657*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA657*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q657*N657*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R657*O657*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S657*P657*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T657*Q657*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U657*R657*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V657*S657*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W657*T657*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC657=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF657),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG657),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB657),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB657,'Input| Projects'!$Y657),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD657=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG657),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR657:$CO657)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR657:$CO657))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR657:$CO657)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR657:$CO657))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B659,\"\")","v":650},{"$f":"IFERROR(IF('Input| Projects'!C659=\"\",\"\",'Input| Projects'!C659),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D659=\"\",\"\",'Input| Projects'!D659),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I659*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J659*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K659*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L659*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M659*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N659*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O659*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F659:L659)-(SUM('Input| Projects'!I659:O659)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y659*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z659*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA659*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y659*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z659*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA659*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y659*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z659*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA659*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y659*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z659*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA659*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y659*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z659*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA659*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y659*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z659*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA659*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y659*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z659*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA659*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q659*N659*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R659*O659*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S659*P659*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T659*Q659*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U659*R659*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V659*S659*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W659*T659*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC659=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF659),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG659),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB659),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB659,'Input| Projects'!$Y659),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD659=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG659),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR659:$CO659)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR659:$CO659))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR659:$CO659)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR659:$CO659))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B660,\"\")","v":651},{"$f":"IFERROR(IF('Input| Projects'!C660=\"\",\"\",'Input| Projects'!C660),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D660=\"\",\"\",'Input| Projects'!D660),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I660*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J660*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K660*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L660*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M660*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N660*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O660*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F660:L660)-(SUM('Input| Projects'!I660:O660)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y660*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z660*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA660*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y660*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z660*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA660*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y660*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z660*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA660*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y660*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z660*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA660*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y660*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z660*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA660*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y660*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z660*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA660*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y660*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z660*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA660*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q660*N660*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R660*O660*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S660*P660*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T660*Q660*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U660*R660*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V660*S660*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W660*T660*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC660=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF660),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG660),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB660),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB660,'Input| Projects'!$Y660),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD660=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG660),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR660:$CO660)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR660:$CO660))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR660:$CO660)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR660:$CO660))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B663,\"\")","v":654},{"$f":"IFERROR(IF('Input| Projects'!C663=\"\",\"\",'Input| Projects'!C663),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D663=\"\",\"\",'Input| Projects'!D663),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I663*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J663*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K663*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L663*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M663*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N663*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O663*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F663:L663)-(SUM('Input| Projects'!I663:O663)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y663*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z663*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA663*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y663*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z663*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA663*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y663*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z663*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA663*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y663*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z663*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA663*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y663*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z663*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA663*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y663*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z663*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA663*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y663*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z663*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA663*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q663*N663*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R663*O663*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S663*P663*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T663*Q663*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U663*R663*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V663*S663*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W663*T663*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC663=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF663),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG663),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB663),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB663,'Input| Projects'!$Y663),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD663=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG663),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR663:$CO663)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR663:$CO663))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR663:$CO663)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR663:$CO663))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B666,\"\")","v":657},{"$f":"IFERROR(IF('Input| Projects'!C666=\"\",\"\",'Input| Projects'!C666),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D666=\"\",\"\",'Input| Projects'!D666),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I666*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J666*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K666*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L666*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M666*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N666*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O666*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F666:L666)-(SUM('Input| Projects'!I666:O666)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y666*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z666*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA666*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y666*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z666*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA666*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y666*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z666*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA666*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y666*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z666*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA666*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y666*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z666*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA666*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y666*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z666*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA666*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y666*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z666*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA666*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q666*N666*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R666*O666*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S666*P666*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T666*Q666*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U666*R666*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V666*S666*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W666*T666*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC666=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF666),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG666),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB666),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB666,'Input| Projects'!$Y666),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD666=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG666),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR666:$CO666)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR666:$CO666))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR666:$CO666)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR666:$CO666))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B670,\"\")","v":661},{"$f":"IFERROR(IF('Input| Projects'!C670=\"\",\"\",'Input| Projects'!C670),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D670=\"\",\"\",'Input| Projects'!D670),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I670*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J670*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K670*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L670*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M670*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N670*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O670*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F670:L670)-(SUM('Input| Projects'!I670:O670)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y670*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z670*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA670*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y670*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z670*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA670*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y670*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z670*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA670*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y670*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z670*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA670*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y670*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z670*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA670*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y670*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z670*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA670*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y670*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z670*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA670*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q670*N670*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R670*O670*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S670*P670*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T670*Q670*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U670*R670*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V670*S670*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W670*T670*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC670=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF670),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG670),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB670),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB670,'Input| Projects'!$Y670),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD670=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG670),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR670:$CO670)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR670:$CO670))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR670:$CO670)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR670:$CO670))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B672,\"\")","v":663},{"$f":"IFERROR(IF('Input| Projects'!C672=\"\",\"\",'Input| Projects'!C672),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D672=\"\",\"\",'Input| Projects'!D672),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I672*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J672*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K672*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L672*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M672*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N672*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O672*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F672:L672)-(SUM('Input| Projects'!I672:O672)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y672*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z672*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA672*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y672*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z672*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA672*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y672*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z672*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA672*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y672*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z672*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA672*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y672*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z672*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA672*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y672*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z672*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA672*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y672*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z672*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA672*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q672*N672*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R672*O672*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S672*P672*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T672*Q672*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U672*R672*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V672*S672*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W672*T672*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC672=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF672),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG672),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB672),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB672,'Input| Projects'!$Y672),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD672=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG672),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR672:$CO672)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR672:$CO672))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR672:$CO672)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR672:$CO672))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B676,\"\")","v":667},{"$f":"IFERROR(IF('Input| Projects'!C676=\"\",\"\",'Input| Projects'!C676),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D676=\"\",\"\",'Input| Projects'!D676),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I676*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J676*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K676*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L676*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M676*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N676*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O676*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F676:L676)-(SUM('Input| Projects'!I676:O676)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y676*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z676*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA676*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y676*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z676*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA676*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y676*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z676*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA676*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y676*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z676*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA676*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y676*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z676*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA676*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y676*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z676*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA676*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y676*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z676*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA676*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q676*N676*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R676*O676*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S676*P676*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T676*Q676*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U676*R676*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V676*S676*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W676*T676*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC676=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF676),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG676),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB676),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB676,'Input| Projects'!$Y676),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD676=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG676),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR676:$CO676)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR676:$CO676))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR676:$CO676)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR676:$CO676))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B679,\"\")","v":670},{"$f":"IFERROR(IF('Input| Projects'!C679=\"\",\"\",'Input| Projects'!C679),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D679=\"\",\"\",'Input| Projects'!D679),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I679*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J679*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K679*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L679*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M679*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N679*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O679*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F679:L679)-(SUM('Input| Projects'!I679:O679)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y679*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z679*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA679*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y679*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z679*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA679*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y679*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z679*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA679*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y679*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z679*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA679*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y679*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z679*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA679*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y679*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z679*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA679*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y679*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z679*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA679*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q679*N679*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R679*O679*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S679*P679*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T679*Q679*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U679*R679*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V679*S679*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W679*T679*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC679=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF679),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG679),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB679),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB679,'Input| Projects'!$Y679),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD679=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG679),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR679:$CO679)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR679:$CO679))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR679:$CO679)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR679:$CO679))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B682,\"\")","v":673},{"$f":"IFERROR(IF('Input| Projects'!C682=\"\",\"\",'Input| Projects'!C682),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D682=\"\",\"\",'Input| Projects'!D682),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I682*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J682*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K682*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L682*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M682*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N682*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O682*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F682:L682)-(SUM('Input| Projects'!I682:O682)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y682*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z682*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA682*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y682*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z682*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA682*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y682*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z682*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA682*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y682*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z682*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA682*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y682*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z682*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA682*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y682*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z682*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA682*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y682*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z682*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA682*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q682*N682*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R682*O682*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S682*P682*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T682*Q682*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U682*R682*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V682*S682*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W682*T682*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC682=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF682),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG682),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB682),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB682,'Input| Projects'!$Y682),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD682=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG682),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR682:$CO682)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR682:$CO682))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR682:$CO682)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR682:$CO682))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B683,\"\")","v":674},{"$f":"IFERROR(IF('Input| Projects'!C683=\"\",\"\",'Input| Projects'!C683),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D683=\"\",\"\",'Input| Projects'!D683),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I683*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J683*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K683*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L683*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M683*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N683*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O683*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F683:L683)-(SUM('Input| Projects'!I683:O683)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y683*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z683*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA683*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y683*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z683*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA683*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y683*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z683*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA683*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y683*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z683*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA683*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y683*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z683*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA683*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y683*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z683*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA683*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y683*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z683*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA683*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q683*N683*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R683*O683*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S683*P683*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T683*Q683*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U683*R683*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V683*S683*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W683*T683*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC683=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF683),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG683),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB683),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB683,'Input| Projects'!$Y683),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD683=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG683),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR683:$CO683)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR683:$CO683))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR683:$CO683)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR683:$CO683))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B685,\"\")","v":676},{"$f":"IFERROR(IF('Input| Projects'!C685=\"\",\"\",'Input| Projects'!C685),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D685=\"\",\"\",'Input| Projects'!D685),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I685*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J685*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K685*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L685*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M685*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N685*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O685*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F685:L685)-(SUM('Input| Projects'!I685:O685)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y685*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z685*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA685*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y685*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z685*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA685*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y685*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z685*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA685*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y685*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z685*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA685*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y685*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z685*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA685*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y685*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z685*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA685*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y685*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z685*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA685*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q685*N685*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R685*O685*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S685*P685*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T685*Q685*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U685*R685*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V685*S685*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W685*T685*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC685=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF685),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG685),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB685),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB685,'Input| Projects'!$Y685),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD685=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG685),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR685:$CO685)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR685:$CO685))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR685:$CO685)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR685:$CO685))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B688,\"\")","v":679},{"$f":"IFERROR(IF('Input| Projects'!C688=\"\",\"\",'Input| Projects'!C688),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D688=\"\",\"\",'Input| Projects'!D688),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I688*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J688*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K688*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L688*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M688*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N688*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O688*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F688:L688)-(SUM('Input| Projects'!I688:O688)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y688*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z688*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA688*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y688*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z688*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA688*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y688*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z688*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA688*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y688*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z688*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA688*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y688*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z688*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA688*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y688*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z688*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA688*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y688*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z688*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA688*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q688*N688*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R688*O688*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S688*P688*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T688*Q688*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U688*R688*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V688*S688*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W688*T688*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC688=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF688),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG688),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB688),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB688,'Input| Projects'!$Y688),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD688=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG688),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR688:$CO688)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR688:$CO688))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR688:$CO688)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR688:$CO688))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B692,\"\")","v":683},{"$f":"IFERROR(IF('Input| Projects'!C692=\"\",\"\",'Input| Projects'!C692),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D692=\"\",\"\",'Input| Projects'!D692),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I692*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J692*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K692*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L692*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M692*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N692*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O692*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F692:L692)-(SUM('Input| Projects'!I692:O692)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y692*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z692*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA692*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y692*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z692*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA692*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y692*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z692*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA692*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y692*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z692*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA692*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y692*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z692*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA692*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y692*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z692*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA692*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y692*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z692*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA692*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q692*N692*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R692*O692*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S692*P692*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T692*Q692*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U692*R692*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V692*S692*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W692*T692*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC692=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF692),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG692),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB692),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB692,'Input| Projects'!$Y692),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD692=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG692),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR692:$CO692)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR692:$CO692))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR692:$CO692)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR692:$CO692))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B695,\"\")","v":686},{"$f":"IFERROR(IF('Input| Projects'!C695=\"\",\"\",'Input| Projects'!C695),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D695=\"\",\"\",'Input| Projects'!D695),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I695*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J695*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K695*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L695*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M695*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N695*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O695*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F695:L695)-(SUM('Input| Projects'!I695:O695)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y695*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z695*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA695*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y695*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z695*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA695*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y695*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z695*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA695*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y695*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z695*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA695*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y695*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z695*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA695*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y695*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z695*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA695*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y695*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z695*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA695*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q695*N695*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R695*O695*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S695*P695*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T695*Q695*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U695*R695*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V695*S695*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W695*T695*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC695=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF695),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG695),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB695),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB695,'Input| Projects'!$Y695),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD695=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG695),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR695:$CO695)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR695:$CO695))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR695:$CO695)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR695:$CO695))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B698,\"\")","v":689},{"$f":"IFERROR(IF('Input| Projects'!C698=\"\",\"\",'Input| Projects'!C698),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D698=\"\",\"\",'Input| Projects'!D698),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I698*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J698*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K698*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L698*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M698*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N698*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O698*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F698:L698)-(SUM('Input| Projects'!I698:O698)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y698*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z698*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA698*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y698*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z698*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA698*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y698*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z698*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA698*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y698*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z698*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA698*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y698*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z698*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA698*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y698*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z698*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA698*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y698*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z698*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA698*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q698*N698*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R698*O698*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S698*P698*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T698*Q698*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U698*R698*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V698*S698*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W698*T698*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC698=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF698),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG698),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB698),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB698,'Input| Projects'!$Y698),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD698=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG698),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR698:$CO698)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR698:$CO698))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR698:$CO698)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR698:$CO698))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B701,\"\")","v":692},{"$f":"IFERROR(IF('Input| Projects'!C701=\"\",\"\",'Input| Projects'!C701),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D701=\"\",\"\",'Input| Projects'!D701),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I701*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J701*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K701*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L701*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M701*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N701*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O701*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F701:L701)-(SUM('Input| Projects'!I701:O701)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y701*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z701*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA701*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y701*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z701*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA701*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y701*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z701*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA701*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y701*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z701*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA701*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y701*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z701*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA701*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y701*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z701*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA701*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y701*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z701*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA701*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q701*N701*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R701*O701*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S701*P701*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T701*Q701*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U701*R701*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V701*S701*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W701*T701*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC701=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF701),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG701),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB701),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB701,'Input| Projects'!$Y701),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD701=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG701),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR701:$CO701)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR701:$CO701))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR701:$CO701)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR701:$CO701))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B704,\"\")","v":695},{"$f":"IFERROR(IF('Input| Projects'!C704=\"\",\"\",'Input| Projects'!C704),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D704=\"\",\"\",'Input| Projects'!D704),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I704*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J704*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K704*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L704*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M704*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N704*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O704*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F704:L704)-(SUM('Input| Projects'!I704:O704)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y704*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z704*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA704*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y704*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z704*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA704*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y704*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z704*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA704*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y704*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z704*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA704*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y704*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z704*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA704*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y704*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z704*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA704*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y704*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z704*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA704*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q704*N704*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R704*O704*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S704*P704*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T704*Q704*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U704*R704*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V704*S704*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W704*T704*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC704=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF704),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG704),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB704),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB704,'Input| Projects'!$Y704),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD704=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG704),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR704:$CO704)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR704:$CO704))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR704:$CO704)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR704:$CO704))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B705,\"\")","v":696},{"$f":"IFERROR(IF('Input| Projects'!C705=\"\",\"\",'Input| Projects'!C705),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D705=\"\",\"\",'Input| Projects'!D705),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I705*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J705*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K705*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L705*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M705*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N705*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O705*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F705:L705)-(SUM('Input| Projects'!I705:O705)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y705*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z705*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA705*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y705*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z705*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA705*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y705*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z705*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA705*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y705*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z705*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA705*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y705*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z705*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA705*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y705*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z705*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA705*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y705*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z705*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA705*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q705*N705*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R705*O705*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S705*P705*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T705*Q705*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U705*R705*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V705*S705*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W705*T705*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC705=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF705),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG705),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB705),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB705,'Input| Projects'!$Y705),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD705=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG705),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR705:$CO705)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR705:$CO705))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR705:$CO705)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR705:$CO705))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B708,\"\")","v":699},{"$f":"IFERROR(IF('Input| Projects'!C708=\"\",\"\",'Input| Projects'!C708),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D708=\"\",\"\",'Input| Projects'!D708),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I708*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J708*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K708*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L708*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M708*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N708*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O708*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F708:L708)-(SUM('Input| Projects'!I708:O708)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y708*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z708*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA708*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y708*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z708*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA708*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y708*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z708*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA708*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y708*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z708*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA708*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y708*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z708*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA708*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y708*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z708*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA708*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y708*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z708*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA708*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q708*N708*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R708*O708*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S708*P708*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T708*Q708*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U708*R708*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V708*S708*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W708*T708*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC708=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF708),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG708),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB708),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB708,'Input| Projects'!$Y708),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD708=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG708),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR708:$CO708)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR708:$CO708))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR708:$CO708)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR708:$CO708))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B711,\"\")","v":702},{"$f":"IFERROR(IF('Input| Projects'!C711=\"\",\"\",'Input| Projects'!C711),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D711=\"\",\"\",'Input| Projects'!D711),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I711*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J711*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K711*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L711*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M711*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N711*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O711*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F711:L711)-(SUM('Input| Projects'!I711:O711)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y711*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z711*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA711*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y711*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z711*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA711*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y711*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z711*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA711*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y711*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z711*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA711*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y711*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z711*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA711*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y711*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z711*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA711*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y711*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z711*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA711*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q711*N711*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R711*O711*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S711*P711*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T711*Q711*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U711*R711*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V711*S711*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W711*T711*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC711=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF711),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG711),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB711),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB711,'Input| Projects'!$Y711),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD711=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG711),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR711:$CO711)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR711:$CO711))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR711:$CO711)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR711:$CO711))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B714,\"\")","v":705},{"$f":"IFERROR(IF('Input| Projects'!C714=\"\",\"\",'Input| Projects'!C714),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D714=\"\",\"\",'Input| Projects'!D714),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I714*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J714*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K714*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L714*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M714*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N714*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O714*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F714:L714)-(SUM('Input| Projects'!I714:O714)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y714*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z714*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA714*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y714*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z714*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA714*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y714*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z714*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA714*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y714*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z714*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA714*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y714*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z714*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA714*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y714*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z714*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA714*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y714*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z714*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA714*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,{"$f":"IFERROR(I714*Q714,\"\")","v":0},{"$f":"IFERROR(J714*R714,\"\")","v":0},{"$f":"IFERROR(K714*S714,\"\")","v":0},{"$f":"IFERROR(L714*T714,\"\")","v":0},null,{"$f":"'Input| Projects'!Q714*N714*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R714*O714*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S714*P714*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T714*Q714*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U714*R714*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V714*S714*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W714*T714*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC714=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF714),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG714),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB714),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB714,'Input| Projects'!$Y714),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD714=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG714),\"\"))),\"\")","v":0},null,0,0,0,{"$f":"IFERROR(SUM(AO714,AW714),\"\")","v":0},{"$f":"IFERROR(SUM(AP714,AX714),\"\")","v":0},{"$f":"IFERROR(SUM(AQ714,AY714),\"\")","v":0},{"$f":"IFERROR(SUM(AR714,AZ714),\"\")","v":0},null,{"$f":"IFERROR(BB714*(AD714/V714),\"\")","v":""},{"$f":"IFERROR(BC714*(AE714/W714),\"\")","v":""},{"$f":"IFERROR(BD714*(AF714/X714),\"\")","v":""},{"$f":"IFERROR(BE714*(AG714/Y714),\"\")","v":""},{"$f":"IFERROR(BF714*(AH714/Z714),\"\")","v":""},{"$f":"IFERROR(BG714*(AI714/AA714),\"\")","v":""},{"$f":"IFERROR(BH714*(AJ714/AB714),\"\")","v":""},null,{"$f":"IFERROR(V714+BB714,\"\")","v":0},{"$f":"IFERROR(W714+BC714,\"\")","v":0},{"$f":"IFERROR(X714+BD714,\"\")","v":0},{"$f":"IFERROR(Y714+BE714,\"\")","v":0},{"$f":"IFERROR(Z714+BF714,\"\")","v":0},{"$f":"IFERROR(AA714+BG714,\"\")","v":0},{"$f":"IFERROR(AB714+BH714,\"\")","v":0},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR714:$CO714)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR714:$CO714))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR714:$CO714)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR714:$CO714))","v":""},{"$f":"IF(SUM(BZ714:CA714,F714:L714)=0,\"\",IF(SUM(BZ714:CA714)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B717,\"\")","v":708},{"$f":"IFERROR(IF('Input| Projects'!C717=\"\",\"\",'Input| Projects'!C717),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D717=\"\",\"\",'Input| Projects'!D717),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I717*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J717*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K717*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L717*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M717*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N717*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O717*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F717:L717)-(SUM('Input| Projects'!I717:O717)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y717*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z717*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA717*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y717*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z717*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA717*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y717*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z717*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA717*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y717*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z717*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA717*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y717*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z717*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA717*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y717*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z717*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA717*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y717*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z717*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA717*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q717*N717*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R717*O717*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S717*P717*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T717*Q717*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U717*R717*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V717*S717*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W717*T717*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC717=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF717),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG717),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB717),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB717,'Input| Projects'!$Y717),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD717=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG717),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR717:$CO717)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR717:$CO717))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR717:$CO717)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR717:$CO717))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B721,\"\")","v":712},{"$f":"IFERROR(IF('Input| Projects'!C721=\"\",\"\",'Input| Projects'!C721),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D721=\"\",\"\",'Input| Projects'!D721),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I721*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J721*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K721*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L721*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M721*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N721*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O721*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F721:L721)-(SUM('Input| Projects'!I721:O721)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y721*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z721*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA721*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y721*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z721*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA721*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y721*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z721*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA721*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y721*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z721*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA721*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y721*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z721*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA721*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y721*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z721*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA721*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y721*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z721*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA721*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q721*N721*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R721*O721*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S721*P721*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T721*Q721*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U721*R721*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V721*S721*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W721*T721*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC721=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF721),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG721),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB721),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB721,'Input| Projects'!$Y721),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD721=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG721),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR721:$CO721)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR721:$CO721))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR721:$CO721)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR721:$CO721))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B722,\"\")","v":713},{"$f":"IFERROR(IF('Input| Projects'!C722=\"\",\"\",'Input| Projects'!C722),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D722=\"\",\"\",'Input| Projects'!D722),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I722*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J722*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K722*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L722*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M722*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N722*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O722*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F722:L722)-(SUM('Input| Projects'!I722:O722)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y722*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z722*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA722*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y722*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z722*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA722*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y722*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z722*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA722*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y722*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z722*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA722*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y722*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z722*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA722*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y722*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z722*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA722*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y722*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z722*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA722*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q722*N722*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R722*O722*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S722*P722*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T722*Q722*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U722*R722*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V722*S722*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W722*T722*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC722=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF722),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG722),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB722),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB722,'Input| Projects'!$Y722),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD722=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG722),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR722:$CO722)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR722:$CO722))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR722:$CO722)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR722:$CO722))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B726,\"\")","v":717},{"$f":"IFERROR(IF('Input| Projects'!C726=\"\",\"\",'Input| Projects'!C726),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D726=\"\",\"\",'Input| Projects'!D726),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I726*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J726*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K726*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L726*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M726*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N726*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O726*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F726:L726)-(SUM('Input| Projects'!I726:O726)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y726*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z726*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA726*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y726*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z726*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA726*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y726*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z726*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA726*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y726*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z726*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA726*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y726*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z726*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA726*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y726*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z726*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA726*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y726*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z726*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA726*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q726*N726*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R726*O726*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S726*P726*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T726*Q726*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U726*R726*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V726*S726*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W726*T726*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC726=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF726),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG726),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB726),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB726,'Input| Projects'!$Y726),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD726=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG726),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR726:$CO726)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR726:$CO726))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR726:$CO726)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR726:$CO726))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B727,\"\")","v":718},{"$f":"IFERROR(IF('Input| Projects'!C727=\"\",\"\",'Input| Projects'!C727),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D727=\"\",\"\",'Input| Projects'!D727),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I727*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J727*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K727*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L727*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M727*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N727*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O727*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F727:L727)-(SUM('Input| Projects'!I727:O727)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y727*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z727*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA727*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y727*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z727*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA727*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y727*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z727*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA727*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y727*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z727*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA727*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y727*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z727*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA727*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y727*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z727*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA727*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y727*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z727*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA727*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q727*N727*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R727*O727*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S727*P727*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T727*Q727*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U727*R727*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V727*S727*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W727*T727*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC727=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF727),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG727),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB727),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB727,'Input| Projects'!$Y727),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD727=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG727),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR727:$CO727)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR727:$CO727))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR727:$CO727)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR727:$CO727))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B730,\"\")","v":721},{"$f":"IFERROR(IF('Input| Projects'!C730=\"\",\"\",'Input| Projects'!C730),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D730=\"\",\"\",'Input| Projects'!D730),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I730*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J730*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K730*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L730*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M730*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N730*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O730*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F730:L730)-(SUM('Input| Projects'!I730:O730)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y730*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z730*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA730*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y730*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z730*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA730*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y730*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z730*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA730*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y730*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z730*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA730*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y730*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z730*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA730*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y730*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z730*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA730*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y730*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z730*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA730*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q730*N730*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R730*O730*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S730*P730*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T730*Q730*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U730*R730*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V730*S730*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W730*T730*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC730=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF730),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG730),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB730),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB730,'Input| Projects'!$Y730),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD730=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG730),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR730:$CO730)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR730:$CO730))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR730:$CO730)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR730:$CO730))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B734,\"\")","v":725},{"$f":"IFERROR(IF('Input| Projects'!C734=\"\",\"\",'Input| Projects'!C734),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D734=\"\",\"\",'Input| Projects'!D734),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I734*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J734*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K734*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L734*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M734*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N734*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O734*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F734:L734)-(SUM('Input| Projects'!I734:O734)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y734*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z734*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA734*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y734*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z734*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA734*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y734*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z734*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA734*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y734*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z734*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA734*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y734*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z734*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA734*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y734*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z734*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA734*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y734*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z734*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA734*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q734*N734*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R734*O734*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S734*P734*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T734*Q734*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U734*R734*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V734*S734*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W734*T734*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC734=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF734),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG734),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB734),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB734,'Input| Projects'!$Y734),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD734=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG734),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR734:$CO734)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR734:$CO734))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR734:$CO734)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR734:$CO734))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B737,\"\")","v":728},{"$f":"IFERROR(IF('Input| Projects'!C737=\"\",\"\",'Input| Projects'!C737),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D737=\"\",\"\",'Input| Projects'!D737),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I737*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J737*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K737*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L737*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M737*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N737*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O737*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F737:L737)-(SUM('Input| Projects'!I737:O737)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y737*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z737*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA737*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y737*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z737*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA737*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y737*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z737*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA737*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y737*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z737*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA737*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y737*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z737*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA737*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y737*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z737*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA737*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y737*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z737*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA737*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q737*N737*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R737*O737*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S737*P737*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T737*Q737*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U737*R737*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V737*S737*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W737*T737*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC737=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF737),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG737),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB737),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB737,'Input| Projects'!$Y737),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD737=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG737),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR737:$CO737)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR737:$CO737))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR737:$CO737)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR737:$CO737))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B739,\"\")","v":730},{"$f":"IFERROR(IF('Input| Projects'!C739=\"\",\"\",'Input| Projects'!C739),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D739=\"\",\"\",'Input| Projects'!D739),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I739*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J739*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K739*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L739*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M739*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N739*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O739*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F739:L739)-(SUM('Input| Projects'!I739:O739)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y739*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z739*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA739*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y739*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z739*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA739*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y739*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z739*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA739*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y739*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z739*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA739*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y739*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z739*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA739*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y739*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z739*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA739*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y739*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z739*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA739*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q739*N739*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R739*O739*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S739*P739*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T739*Q739*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U739*R739*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V739*S739*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W739*T739*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC739=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF739),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG739),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB739),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB739,'Input| Projects'!$Y739),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD739=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG739),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR739:$CO739)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR739:$CO739))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR739:$CO739)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR739:$CO739))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B743,\"\")","v":734},{"$f":"IFERROR(IF('Input| Projects'!C743=\"\",\"\",'Input| Projects'!C743),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D743=\"\",\"\",'Input| Projects'!D743),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I743*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J743*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K743*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L743*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M743*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N743*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O743*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F743:L743)-(SUM('Input| Projects'!I743:O743)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y743*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z743*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA743*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y743*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z743*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA743*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y743*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z743*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA743*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y743*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z743*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA743*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y743*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z743*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA743*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y743*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z743*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA743*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y743*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z743*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA743*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q743*N743*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R743*O743*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S743*P743*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T743*Q743*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U743*R743*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V743*S743*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W743*T743*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC743=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF743),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG743),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB743),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB743,'Input| Projects'!$Y743),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD743=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG743),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR743:$CO743)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR743:$CO743))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR743:$CO743)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR743:$CO743))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B746,\"\")","v":737},{"$f":"IFERROR(IF('Input| Projects'!C746=\"\",\"\",'Input| Projects'!C746),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D746=\"\",\"\",'Input| Projects'!D746),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I746*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J746*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K746*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L746*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M746*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N746*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O746*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F746:L746)-(SUM('Input| Projects'!I746:O746)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y746*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z746*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA746*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y746*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z746*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA746*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y746*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z746*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA746*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y746*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z746*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA746*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y746*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z746*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA746*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y746*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z746*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA746*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y746*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z746*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA746*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q746*N746*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R746*O746*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S746*P746*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T746*Q746*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U746*R746*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V746*S746*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W746*T746*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC746=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF746),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG746),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB746),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB746,'Input| Projects'!$Y746),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD746=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG746),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR746:$CO746)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR746:$CO746))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR746:$CO746)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR746:$CO746))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B749,\"\")","v":740},{"$f":"IFERROR(IF('Input| Projects'!C749=\"\",\"\",'Input| Projects'!C749),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D749=\"\",\"\",'Input| Projects'!D749),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I749*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J749*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K749*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L749*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M749*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N749*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O749*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F749:L749)-(SUM('Input| Projects'!I749:O749)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y749*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z749*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA749*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y749*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z749*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA749*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y749*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z749*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA749*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y749*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z749*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA749*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y749*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z749*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA749*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y749*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z749*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA749*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y749*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z749*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA749*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q749*N749*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R749*O749*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S749*P749*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T749*Q749*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U749*R749*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V749*S749*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W749*T749*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC749=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF749),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG749),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB749),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB749,'Input| Projects'!$Y749),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD749=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG749),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR749:$CO749)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR749:$CO749))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR749:$CO749)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR749:$CO749))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B750,\"\")","v":741},{"$f":"IFERROR(IF('Input| Projects'!C750=\"\",\"\",'Input| Projects'!C750),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D750=\"\",\"\",'Input| Projects'!D750),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I750*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J750*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K750*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L750*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M750*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N750*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O750*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F750:L750)-(SUM('Input| Projects'!I750:O750)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y750*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z750*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA750*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y750*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z750*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA750*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y750*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z750*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA750*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y750*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z750*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA750*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y750*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z750*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA750*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y750*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z750*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA750*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y750*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z750*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA750*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q750*N750*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R750*O750*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S750*P750*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T750*Q750*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U750*R750*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V750*S750*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W750*T750*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC750=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF750),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG750),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB750),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB750,'Input| Projects'!$Y750),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD750=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG750),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR750:$CO750)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR750:$CO750))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR750:$CO750)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR750:$CO750))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B752,\"\")","v":743},{"$f":"IFERROR(IF('Input| Projects'!C752=\"\",\"\",'Input| Projects'!C752),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D752=\"\",\"\",'Input| Projects'!D752),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I752*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J752*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K752*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L752*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M752*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N752*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O752*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F752:L752)-(SUM('Input| Projects'!I752:O752)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y752*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z752*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA752*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y752*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z752*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA752*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y752*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z752*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA752*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y752*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z752*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA752*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y752*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z752*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA752*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y752*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z752*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA752*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y752*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z752*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA752*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q752*N752*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R752*O752*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S752*P752*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T752*Q752*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U752*R752*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V752*S752*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W752*T752*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC752=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF752),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG752),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB752),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB752,'Input| Projects'!$Y752),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD752=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG752),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR752:$CO752)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR752:$CO752))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR752:$CO752)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR752:$CO752))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B756,\"\")","v":747},{"$f":"IFERROR(IF('Input| Projects'!C756=\"\",\"\",'Input| Projects'!C756),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D756=\"\",\"\",'Input| Projects'!D756),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I756*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J756*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K756*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L756*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M756*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N756*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O756*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F756:L756)-(SUM('Input| Projects'!I756:O756)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y756*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z756*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA756*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y756*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z756*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA756*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y756*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z756*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA756*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y756*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z756*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA756*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y756*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z756*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA756*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y756*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z756*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA756*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y756*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z756*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA756*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q756*N756*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R756*O756*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S756*P756*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T756*Q756*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U756*R756*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V756*S756*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W756*T756*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC756=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF756),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG756),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB756),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB756,'Input| Projects'!$Y756),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD756=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG756),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR756:$CO756)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR756:$CO756))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR756:$CO756)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR756:$CO756))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B759,\"\")","v":750},{"$f":"IFERROR(IF('Input| Projects'!C759=\"\",\"\",'Input| Projects'!C759),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D759=\"\",\"\",'Input| Projects'!D759),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I759*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J759*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K759*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L759*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M759*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N759*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O759*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F759:L759)-(SUM('Input| Projects'!I759:O759)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y759*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z759*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA759*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y759*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z759*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA759*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y759*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z759*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA759*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y759*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z759*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA759*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y759*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z759*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA759*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y759*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z759*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA759*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y759*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z759*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA759*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q759*N759*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R759*O759*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S759*P759*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T759*Q759*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U759*R759*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V759*S759*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W759*T759*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC759=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF759),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG759),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB759),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB759,'Input| Projects'!$Y759),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD759=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG759),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR759:$CO759)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR759:$CO759))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR759:$CO759)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR759:$CO759))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B761,\"\")","v":752},{"$f":"IFERROR(IF('Input| Projects'!C761=\"\",\"\",'Input| Projects'!C761),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D761=\"\",\"\",'Input| Projects'!D761),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I761*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J761*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K761*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L761*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M761*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N761*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O761*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F761:L761)-(SUM('Input| Projects'!I761:O761)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y761*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z761*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA761*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y761*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z761*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA761*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y761*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z761*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA761*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y761*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z761*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA761*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y761*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z761*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA761*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y761*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z761*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA761*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y761*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z761*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA761*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q761*N761*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R761*O761*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S761*P761*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T761*Q761*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U761*R761*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V761*S761*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W761*T761*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC761=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF761),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG761),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB761),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB761,'Input| Projects'!$Y761),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD761=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG761),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR761:$CO761)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR761:$CO761))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR761:$CO761)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR761:$CO761))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B765,\"\")","v":756},{"$f":"IFERROR(IF('Input| Projects'!C765=\"\",\"\",'Input| Projects'!C765),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D765=\"\",\"\",'Input| Projects'!D765),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I765*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J765*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K765*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L765*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M765*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N765*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O765*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F765:L765)-(SUM('Input| Projects'!I765:O765)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y765*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z765*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA765*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y765*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z765*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA765*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y765*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z765*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA765*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y765*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z765*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA765*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y765*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z765*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA765*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y765*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z765*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA765*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y765*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z765*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA765*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q765*N765*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R765*O765*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S765*P765*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T765*Q765*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U765*R765*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V765*S765*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W765*T765*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC765=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF765),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG765),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB765),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB765,'Input| Projects'!$Y765),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD765=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG765),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR765:$CO765)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR765:$CO765))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR765:$CO765)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR765:$CO765))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B768,\"\")","v":759},{"$f":"IFERROR(IF('Input| Projects'!C768=\"\",\"\",'Input| Projects'!C768),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D768=\"\",\"\",'Input| Projects'!D768),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I768*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J768*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K768*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L768*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M768*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N768*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O768*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F768:L768)-(SUM('Input| Projects'!I768:O768)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y768*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z768*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA768*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y768*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z768*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA768*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y768*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z768*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA768*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y768*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z768*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA768*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y768*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z768*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA768*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y768*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z768*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA768*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y768*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z768*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA768*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q768*N768*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R768*O768*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S768*P768*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T768*Q768*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U768*R768*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V768*S768*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W768*T768*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC768=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF768),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG768),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB768),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB768,'Input| Projects'!$Y768),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD768=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG768),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR768:$CO768)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR768:$CO768))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR768:$CO768)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR768:$CO768))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B769,\"\")","v":760},{"$f":"IFERROR(IF('Input| Projects'!C769=\"\",\"\",'Input| Projects'!C769),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D769=\"\",\"\",'Input| Projects'!D769),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I769*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J769*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K769*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L769*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M769*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N769*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O769*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F769:L769)-(SUM('Input| Projects'!I769:O769)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y769*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z769*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA769*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y769*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z769*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA769*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y769*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z769*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA769*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y769*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z769*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA769*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y769*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z769*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA769*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y769*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z769*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA769*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y769*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z769*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA769*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q769*N769*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R769*O769*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S769*P769*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T769*Q769*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U769*R769*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V769*S769*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W769*T769*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC769=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF769),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG769),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB769),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB769,'Input| Projects'!$Y769),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD769=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG769),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR769:$CO769)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR769:$CO769))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR769:$CO769)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR769:$CO769))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B772,\"\")","v":763},{"$f":"IFERROR(IF('Input| Projects'!C772=\"\",\"\",'Input| Projects'!C772),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D772=\"\",\"\",'Input| Projects'!D772),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I772*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J772*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K772*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L772*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M772*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N772*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O772*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F772:L772)-(SUM('Input| Projects'!I772:O772)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y772*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z772*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA772*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y772*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z772*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA772*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y772*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z772*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA772*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y772*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z772*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA772*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y772*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z772*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA772*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y772*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z772*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA772*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y772*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z772*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA772*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q772*N772*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R772*O772*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S772*P772*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T772*Q772*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U772*R772*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V772*S772*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W772*T772*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC772=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF772),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG772),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB772),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB772,'Input| Projects'!$Y772),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD772=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG772),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR772:$CO772)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR772:$CO772))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR772:$CO772)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR772:$CO772))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B776,\"\")","v":767},{"$f":"IFERROR(IF('Input| Projects'!C776=\"\",\"\",'Input| Projects'!C776),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D776=\"\",\"\",'Input| Projects'!D776),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I776*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J776*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K776*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L776*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M776*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N776*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O776*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F776:L776)-(SUM('Input| Projects'!I776:O776)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y776*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z776*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA776*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y776*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z776*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA776*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y776*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z776*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA776*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y776*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z776*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA776*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y776*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z776*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA776*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y776*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z776*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA776*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y776*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z776*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA776*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q776*N776*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R776*O776*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S776*P776*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T776*Q776*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U776*R776*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V776*S776*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W776*T776*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC776=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF776),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG776),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB776),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB776,'Input| Projects'!$Y776),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD776=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG776),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR776:$CO776)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR776:$CO776))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR776:$CO776)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR776:$CO776))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B778,\"\")","v":769},{"$f":"IFERROR(IF('Input| Projects'!C778=\"\",\"\",'Input| Projects'!C778),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D778=\"\",\"\",'Input| Projects'!D778),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I778*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J778*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K778*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L778*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M778*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N778*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O778*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F778:L778)-(SUM('Input| Projects'!I778:O778)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y778*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z778*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA778*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y778*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z778*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA778*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y778*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z778*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA778*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y778*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z778*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA778*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y778*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z778*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA778*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y778*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z778*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA778*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y778*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z778*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA778*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,{"$f":"IFERROR(I778*Q778,\"\")","v":0},{"$f":"IFERROR(J778*R778,\"\")","v":0},{"$f":"IFERROR(K778*S778,\"\")","v":0},{"$f":"IFERROR(L778*T778,\"\")","v":0},null,{"$f":"'Input| Projects'!Q778*N778*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R778*O778*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S778*P778*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T778*Q778*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U778*R778*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V778*S778*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W778*T778*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC778=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF778),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG778),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB778),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB778,'Input| Projects'!$Y778),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD778=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG778),\"\"))),\"\")","v":0},null,0,0,0,{"$f":"IFERROR(SUM(AO778,AW778),\"\")","v":0},{"$f":"IFERROR(SUM(AP778,AX778),\"\")","v":0},{"$f":"IFERROR(SUM(AQ778,AY778),\"\")","v":0},{"$f":"IFERROR(SUM(AR778,AZ778),\"\")","v":0},null,{"$f":"IFERROR(BB778*(AD778/V778),\"\")","v":""},{"$f":"IFERROR(BC778*(AE778/W778),\"\")","v":""},{"$f":"IFERROR(BD778*(AF778/X778),\"\")","v":""},{"$f":"IFERROR(BE778*(AG778/Y778),\"\")","v":""},{"$f":"IFERROR(BF778*(AH778/Z778),\"\")","v":""},{"$f":"IFERROR(BG778*(AI778/AA778),\"\")","v":""},{"$f":"IFERROR(BH778*(AJ778/AB778),\"\")","v":""},null,{"$f":"IFERROR(V778+BB778,\"\")","v":0},{"$f":"IFERROR(W778+BC778,\"\")","v":0},{"$f":"IFERROR(X778+BD778,\"\")","v":0},{"$f":"IFERROR(Y778+BE778,\"\")","v":0},{"$f":"IFERROR(Z778+BF778,\"\")","v":0},{"$f":"IFERROR(AA778+BG778,\"\")","v":0},{"$f":"IFERROR(AB778+BH778,\"\")","v":0},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR778:$CO778)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR778:$CO778))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR778:$CO778)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR778:$CO778))","v":""},{"$f":"IF(SUM(BZ778:CA778,F778:L778)=0,\"\",IF(SUM(BZ778:CA778)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B781,\"\")","v":772},{"$f":"IFERROR(IF('Input| Projects'!C781=\"\",\"\",'Input| Projects'!C781),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D781=\"\",\"\",'Input| Projects'!D781),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I781*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J781*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K781*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L781*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M781*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N781*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O781*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F781:L781)-(SUM('Input| Projects'!I781:O781)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y781*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z781*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA781*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y781*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z781*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA781*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y781*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z781*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA781*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y781*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z781*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA781*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y781*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z781*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA781*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y781*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z781*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA781*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y781*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z781*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA781*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q781*N781*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R781*O781*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S781*P781*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T781*Q781*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U781*R781*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V781*S781*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W781*T781*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC781=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF781),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG781),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB781),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB781,'Input| Projects'!$Y781),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD781=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG781),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR781:$CO781)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR781:$CO781))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR781:$CO781)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR781:$CO781))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B784,\"\")","v":775},{"$f":"IFERROR(IF('Input| Projects'!C784=\"\",\"\",'Input| Projects'!C784),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D784=\"\",\"\",'Input| Projects'!D784),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I784*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J784*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K784*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L784*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M784*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N784*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O784*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F784:L784)-(SUM('Input| Projects'!I784:O784)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y784*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z784*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA784*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y784*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z784*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA784*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y784*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z784*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA784*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y784*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z784*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA784*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y784*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z784*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA784*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y784*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z784*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA784*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y784*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z784*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA784*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q784*N784*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R784*O784*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S784*P784*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T784*Q784*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U784*R784*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V784*S784*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W784*T784*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC784=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF784),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG784),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB784),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB784,'Input| Projects'!$Y784),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD784=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG784),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR784:$CO784)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR784:$CO784))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR784:$CO784)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR784:$CO784))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B788,\"\")","v":779},{"$f":"IFERROR(IF('Input| Projects'!C788=\"\",\"\",'Input| Projects'!C788),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D788=\"\",\"\",'Input| Projects'!D788),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I788*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J788*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K788*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L788*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M788*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N788*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O788*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F788:L788)-(SUM('Input| Projects'!I788:O788)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y788*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z788*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA788*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y788*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z788*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA788*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y788*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z788*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA788*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y788*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z788*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA788*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y788*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z788*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA788*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y788*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z788*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA788*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y788*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z788*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA788*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q788*N788*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R788*O788*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S788*P788*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T788*Q788*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U788*R788*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V788*S788*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W788*T788*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC788=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF788),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG788),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB788),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB788,'Input| Projects'!$Y788),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD788=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG788),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR788:$CO788)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR788:$CO788))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR788:$CO788)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR788:$CO788))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B789,\"\")","v":780},{"$f":"IFERROR(IF('Input| Projects'!C789=\"\",\"\",'Input| Projects'!C789),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D789=\"\",\"\",'Input| Projects'!D789),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I789*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J789*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K789*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L789*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M789*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N789*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O789*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F789:L789)-(SUM('Input| Projects'!I789:O789)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y789*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z789*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA789*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y789*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z789*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA789*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y789*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z789*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA789*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y789*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z789*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA789*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y789*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z789*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA789*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y789*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z789*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA789*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y789*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z789*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA789*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q789*N789*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R789*O789*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S789*P789*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T789*Q789*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U789*R789*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V789*S789*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W789*T789*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC789=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF789),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG789),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB789),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB789,'Input| Projects'!$Y789),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD789=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG789),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR789:$CO789)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR789:$CO789))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR789:$CO789)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR789:$CO789))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B791,\"\")","v":782},{"$f":"IFERROR(IF('Input| Projects'!C791=\"\",\"\",'Input| Projects'!C791),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D791=\"\",\"\",'Input| Projects'!D791),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I791*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J791*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K791*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L791*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M791*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N791*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O791*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F791:L791)-(SUM('Input| Projects'!I791:O791)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y791*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z791*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA791*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y791*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z791*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA791*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y791*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z791*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA791*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y791*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z791*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA791*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y791*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z791*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA791*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y791*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z791*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA791*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y791*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z791*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA791*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q791*N791*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R791*O791*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S791*P791*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T791*Q791*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U791*R791*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V791*S791*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W791*T791*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC791=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF791),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG791),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB791),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB791,'Input| Projects'!$Y791),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD791=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG791),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR791:$CO791)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR791:$CO791))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR791:$CO791)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR791:$CO791))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B794,\"\")","v":785},{"$f":"IFERROR(IF('Input| Projects'!C794=\"\",\"\",'Input| Projects'!C794),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D794=\"\",\"\",'Input| Projects'!D794),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I794*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J794*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K794*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L794*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M794*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N794*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O794*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F794:L794)-(SUM('Input| Projects'!I794:O794)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y794*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z794*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA794*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y794*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z794*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA794*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y794*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z794*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA794*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y794*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z794*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA794*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y794*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z794*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA794*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y794*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z794*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA794*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y794*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z794*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA794*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q794*N794*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R794*O794*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S794*P794*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T794*Q794*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U794*R794*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V794*S794*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W794*T794*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC794=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF794),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG794),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB794),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB794,'Input| Projects'!$Y794),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD794=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG794),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR794:$CO794)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR794:$CO794))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR794:$CO794)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR794:$CO794))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B797,\"\")","v":788},{"$f":"IFERROR(IF('Input| Projects'!C797=\"\",\"\",'Input| Projects'!C797),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D797=\"\",\"\",'Input| Projects'!D797),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I797*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J797*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K797*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L797*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M797*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N797*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O797*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F797:L797)-(SUM('Input| Projects'!I797:O797)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y797*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z797*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA797*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y797*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z797*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA797*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y797*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z797*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA797*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y797*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z797*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA797*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y797*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z797*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA797*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y797*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z797*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA797*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y797*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z797*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA797*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q797*N797*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R797*O797*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S797*P797*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T797*Q797*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U797*R797*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V797*S797*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W797*T797*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC797=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF797),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG797),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB797),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB797,'Input| Projects'!$Y797),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD797=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG797),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR797:$CO797)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR797:$CO797))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR797:$CO797)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR797:$CO797))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B801,\"\")","v":792},{"$f":"IFERROR(IF('Input| Projects'!C801=\"\",\"\",'Input| Projects'!C801),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D801=\"\",\"\",'Input| Projects'!D801),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I801*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J801*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K801*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L801*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M801*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N801*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O801*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F801:L801)-(SUM('Input| Projects'!I801:O801)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y801*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z801*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA801*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y801*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z801*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA801*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y801*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z801*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA801*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y801*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z801*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA801*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y801*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z801*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA801*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y801*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z801*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA801*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y801*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z801*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA801*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q801*N801*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R801*O801*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S801*P801*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T801*Q801*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U801*R801*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V801*S801*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W801*T801*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC801=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF801),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG801),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB801),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB801,'Input| Projects'!$Y801),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD801=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG801),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR801:$CO801)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR801:$CO801))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR801:$CO801)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR801:$CO801))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B804,\"\")","v":795},{"$f":"IFERROR(IF('Input| Projects'!C804=\"\",\"\",'Input| Projects'!C804),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D804=\"\",\"\",'Input| Projects'!D804),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I804*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J804*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K804*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L804*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M804*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N804*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O804*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F804:L804)-(SUM('Input| Projects'!I804:O804)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y804*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z804*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA804*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y804*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z804*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA804*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y804*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z804*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA804*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y804*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z804*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA804*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y804*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z804*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA804*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y804*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z804*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA804*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y804*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z804*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA804*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q804*N804*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R804*O804*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S804*P804*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T804*Q804*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U804*R804*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V804*S804*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W804*T804*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC804=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF804),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG804),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB804),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB804,'Input| Projects'!$Y804),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD804=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG804),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR804:$CO804)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR804:$CO804))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR804:$CO804)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR804:$CO804))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B807,\"\")","v":798},{"$f":"IFERROR(IF('Input| Projects'!C807=\"\",\"\",'Input| Projects'!C807),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D807=\"\",\"\",'Input| Projects'!D807),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I807*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J807*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K807*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L807*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M807*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N807*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O807*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F807:L807)-(SUM('Input| Projects'!I807:O807)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y807*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z807*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA807*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y807*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z807*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA807*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y807*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z807*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA807*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y807*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z807*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA807*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y807*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z807*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA807*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y807*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z807*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA807*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y807*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z807*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA807*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q807*N807*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R807*O807*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S807*P807*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T807*Q807*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U807*R807*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V807*S807*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W807*T807*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC807=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF807),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG807),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB807),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB807,'Input| Projects'!$Y807),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD807=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG807),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR807:$CO807)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR807:$CO807))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR807:$CO807)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR807:$CO807))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B810,\"\")","v":801},{"$f":"IFERROR(IF('Input| Projects'!C810=\"\",\"\",'Input| Projects'!C810),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D810=\"\",\"\",'Input| Projects'!D810),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I810*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J810*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K810*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L810*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M810*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N810*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O810*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F810:L810)-(SUM('Input| Projects'!I810:O810)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y810*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z810*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA810*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y810*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z810*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA810*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y810*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z810*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA810*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y810*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z810*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA810*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y810*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z810*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA810*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y810*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z810*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA810*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y810*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z810*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA810*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q810*N810*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R810*O810*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S810*P810*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T810*Q810*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U810*R810*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V810*S810*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W810*T810*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC810=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF810),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG810),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB810),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB810,'Input| Projects'!$Y810),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD810=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG810),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR810:$CO810)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR810:$CO810))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR810:$CO810)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR810:$CO810))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B813,\"\")","v":804},{"$f":"IFERROR(IF('Input| Projects'!C813=\"\",\"\",'Input| Projects'!C813),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D813=\"\",\"\",'Input| Projects'!D813),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I813*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J813*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K813*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L813*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M813*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N813*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O813*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F813:L813)-(SUM('Input| Projects'!I813:O813)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y813*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z813*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA813*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y813*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z813*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA813*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y813*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z813*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA813*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y813*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z813*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA813*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y813*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z813*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA813*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y813*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z813*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA813*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y813*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z813*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA813*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q813*N813*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R813*O813*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S813*P813*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T813*Q813*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U813*R813*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V813*S813*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W813*T813*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC813=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF813),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG813),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB813),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB813,'Input| Projects'!$Y813),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD813=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG813),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR813:$CO813)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR813:$CO813))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR813:$CO813)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR813:$CO813))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B815,\"\")","v":806},{"$f":"IFERROR(IF('Input| Projects'!C815=\"\",\"\",'Input| Projects'!C815),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D815=\"\",\"\",'Input| Projects'!D815),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I815*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J815*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K815*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L815*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M815*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N815*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O815*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F815:L815)-(SUM('Input| Projects'!I815:O815)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y815*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z815*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA815*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y815*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z815*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA815*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y815*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z815*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA815*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y815*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z815*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA815*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y815*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z815*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA815*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y815*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z815*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA815*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y815*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z815*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA815*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q815*N815*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R815*O815*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S815*P815*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T815*Q815*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U815*R815*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V815*S815*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W815*T815*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC815=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF815),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG815),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB815),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB815,'Input| Projects'!$Y815),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD815=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG815),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR815:$CO815)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR815:$CO815))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR815:$CO815)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR815:$CO815))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B816,\"\")","v":807},{"$f":"IFERROR(IF('Input| Projects'!C816=\"\",\"\",'Input| Projects'!C816),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D816=\"\",\"\",'Input| Projects'!D816),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I816*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J816*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K816*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L816*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M816*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N816*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O816*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F816:L816)-(SUM('Input| Projects'!I816:O816)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y816*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z816*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA816*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y816*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z816*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA816*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y816*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z816*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA816*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y816*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z816*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA816*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y816*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z816*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA816*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y816*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z816*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA816*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y816*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z816*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA816*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q816*N816*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R816*O816*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S816*P816*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T816*Q816*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U816*R816*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V816*S816*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W816*T816*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC816=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF816),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG816),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB816),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB816,'Input| Projects'!$Y816),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD816=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG816),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR816:$CO816)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR816:$CO816))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR816:$CO816)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR816:$CO816))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B819,\"\")","v":810},{"$f":"IFERROR(IF('Input| Projects'!C819=\"\",\"\",'Input| Projects'!C819),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D819=\"\",\"\",'Input| Projects'!D819),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I819*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J819*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K819*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L819*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M819*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N819*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O819*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F819:L819)-(SUM('Input| Projects'!I819:O819)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y819*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z819*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA819*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y819*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z819*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA819*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y819*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z819*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA819*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y819*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z819*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA819*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y819*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z819*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA819*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y819*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z819*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA819*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y819*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z819*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA819*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q819*N819*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R819*O819*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S819*P819*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T819*Q819*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U819*R819*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V819*S819*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W819*T819*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC819=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF819),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG819),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB819),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB819,'Input| Projects'!$Y819),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD819=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG819),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR819:$CO819)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR819:$CO819))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR819:$CO819)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR819:$CO819))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B823,\"\")","v":814},{"$f":"IFERROR(IF('Input| Projects'!C823=\"\",\"\",'Input| Projects'!C823),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D823=\"\",\"\",'Input| Projects'!D823),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I823*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J823*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K823*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L823*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M823*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N823*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O823*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F823:L823)-(SUM('Input| Projects'!I823:O823)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y823*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z823*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA823*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y823*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z823*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA823*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y823*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z823*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA823*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y823*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z823*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA823*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y823*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z823*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA823*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y823*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z823*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA823*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y823*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z823*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA823*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q823*N823*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R823*O823*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S823*P823*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T823*Q823*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U823*R823*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V823*S823*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W823*T823*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC823=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF823),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG823),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB823),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB823,'Input| Projects'!$Y823),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD823=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG823),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR823:$CO823)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR823:$CO823))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR823:$CO823)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR823:$CO823))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B826,\"\")","v":817},{"$f":"IFERROR(IF('Input| Projects'!C826=\"\",\"\",'Input| Projects'!C826),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D826=\"\",\"\",'Input| Projects'!D826),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I826*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J826*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K826*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L826*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M826*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N826*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O826*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F826:L826)-(SUM('Input| Projects'!I826:O826)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y826*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z826*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA826*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y826*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z826*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA826*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y826*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z826*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA826*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y826*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z826*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA826*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y826*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z826*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA826*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y826*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z826*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA826*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y826*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z826*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA826*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q826*N826*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R826*O826*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S826*P826*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T826*Q826*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U826*R826*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V826*S826*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W826*T826*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC826=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF826),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG826),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB826),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB826,'Input| Projects'!$Y826),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD826=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG826),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR826:$CO826)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR826:$CO826))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR826:$CO826)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR826:$CO826))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B828,\"\")","v":819},{"$f":"IFERROR(IF('Input| Projects'!C828=\"\",\"\",'Input| Projects'!C828),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D828=\"\",\"\",'Input| Projects'!D828),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I828*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J828*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K828*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L828*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M828*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N828*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O828*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F828:L828)-(SUM('Input| Projects'!I828:O828)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y828*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z828*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA828*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y828*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z828*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA828*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y828*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z828*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA828*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y828*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z828*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA828*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y828*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z828*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA828*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y828*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z828*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA828*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y828*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z828*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA828*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q828*N828*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R828*O828*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S828*P828*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T828*Q828*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U828*R828*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V828*S828*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W828*T828*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC828=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF828),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG828),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB828),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB828,'Input| Projects'!$Y828),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD828=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG828),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR828:$CO828)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR828:$CO828))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR828:$CO828)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR828:$CO828))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B832,\"\")","v":823},{"$f":"IFERROR(IF('Input| Projects'!C832=\"\",\"\",'Input| Projects'!C832),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D832=\"\",\"\",'Input| Projects'!D832),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I832*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J832*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K832*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L832*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M832*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N832*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O832*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F832:L832)-(SUM('Input| Projects'!I832:O832)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y832*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z832*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA832*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y832*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z832*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA832*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y832*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z832*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA832*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y832*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z832*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA832*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y832*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z832*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA832*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y832*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z832*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA832*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y832*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z832*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA832*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q832*N832*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R832*O832*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S832*P832*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T832*Q832*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U832*R832*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V832*S832*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W832*T832*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC832=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF832),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG832),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB832),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB832,'Input| Projects'!$Y832),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD832=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG832),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR832:$CO832)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR832:$CO832))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR832:$CO832)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR832:$CO832))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B835,\"\")","v":826},{"$f":"IFERROR(IF('Input| Projects'!C835=\"\",\"\",'Input| Projects'!C835),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D835=\"\",\"\",'Input| Projects'!D835),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I835*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J835*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K835*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L835*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M835*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N835*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O835*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F835:L835)-(SUM('Input| Projects'!I835:O835)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y835*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z835*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA835*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y835*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z835*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA835*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y835*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z835*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA835*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y835*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z835*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA835*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y835*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z835*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA835*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y835*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z835*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA835*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y835*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z835*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA835*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q835*N835*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R835*O835*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S835*P835*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T835*Q835*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U835*R835*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V835*S835*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W835*T835*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC835=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF835),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG835),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB835),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB835,'Input| Projects'!$Y835),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD835=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG835),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR835:$CO835)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR835:$CO835))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR835:$CO835)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR835:$CO835))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B836,\"\")","v":827},{"$f":"IFERROR(IF('Input| Projects'!C836=\"\",\"\",'Input| Projects'!C836),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D836=\"\",\"\",'Input| Projects'!D836),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I836*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J836*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K836*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L836*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M836*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N836*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O836*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F836:L836)-(SUM('Input| Projects'!I836:O836)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y836*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z836*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA836*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y836*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z836*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA836*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y836*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z836*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA836*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y836*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z836*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA836*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y836*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z836*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA836*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y836*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z836*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA836*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y836*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z836*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA836*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q836*N836*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R836*O836*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S836*P836*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T836*Q836*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U836*R836*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V836*S836*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W836*T836*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC836=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF836),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG836),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB836),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB836,'Input| Projects'!$Y836),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD836=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG836),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR836:$CO836)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR836:$CO836))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR836:$CO836)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR836:$CO836))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B839,\"\")","v":830},{"$f":"IFERROR(IF('Input| Projects'!C839=\"\",\"\",'Input| Projects'!C839),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D839=\"\",\"\",'Input| Projects'!D839),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I839*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J839*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K839*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L839*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M839*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N839*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O839*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F839:L839)-(SUM('Input| Projects'!I839:O839)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y839*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z839*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA839*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y839*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z839*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA839*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y839*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z839*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA839*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y839*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z839*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA839*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y839*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z839*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA839*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y839*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z839*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA839*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y839*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z839*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA839*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q839*N839*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R839*O839*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S839*P839*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T839*Q839*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U839*R839*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V839*S839*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W839*T839*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC839=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF839),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG839),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB839),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB839,'Input| Projects'!$Y839),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD839=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG839),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR839:$CO839)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR839:$CO839))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR839:$CO839)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR839:$CO839))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B843,\"\")","v":834},{"$f":"IFERROR(IF('Input| Projects'!C843=\"\",\"\",'Input| Projects'!C843),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D843=\"\",\"\",'Input| Projects'!D843),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I843*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J843*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K843*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L843*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M843*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N843*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O843*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F843:L843)-(SUM('Input| Projects'!I843:O843)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y843*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z843*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA843*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y843*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z843*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA843*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y843*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z843*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA843*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y843*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z843*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA843*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y843*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z843*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA843*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y843*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z843*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA843*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y843*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z843*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA843*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,{"$f":"IFERROR(F843*N843,\"\")","v":0},{"$f":"IFERROR(G843*O843,\"\")","v":0},{"$f":"IFERROR(H843*P843,\"\")","v":0},0,0,0,0,null,{"$f":"'Input| Projects'!Q843*N843*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R843*O843*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S843*P843*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T843*Q843*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U843*R843*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V843*S843*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W843*T843*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC843=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF843),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG843),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB843),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB843,'Input| Projects'!$Y843),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD843=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG843),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(SUM(AL843,AT843),\"\")","v":0},{"$f":"IFERROR(SUM(AM843,AU843),\"\")","v":0},{"$f":"IFERROR(SUM(AN843,AV843),\"\")","v":0},0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR843:$CO843)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR843:$CO843))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR843:$CO843)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR843:$CO843))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B845,\"\")","v":836},{"$f":"IFERROR(IF('Input| Projects'!C845=\"\",\"\",'Input| Projects'!C845),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D845=\"\",\"\",'Input| Projects'!D845),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I845*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J845*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K845*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L845*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M845*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N845*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O845*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F845:L845)-(SUM('Input| Projects'!I845:O845)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y845*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z845*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA845*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y845*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z845*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA845*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y845*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z845*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA845*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y845*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z845*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA845*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y845*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z845*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA845*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y845*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z845*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA845*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y845*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z845*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA845*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q845*N845*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R845*O845*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S845*P845*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T845*Q845*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U845*R845*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V845*S845*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W845*T845*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC845=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF845),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG845),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB845),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB845,'Input| Projects'!$Y845),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD845=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG845),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR845:$CO845)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR845:$CO845))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR845:$CO845)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR845:$CO845))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B848,\"\")","v":839},{"$f":"IFERROR(IF('Input| Projects'!C848=\"\",\"\",'Input| Projects'!C848),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D848=\"\",\"\",'Input| Projects'!D848),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I848*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J848*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K848*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L848*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M848*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N848*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O848*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F848:L848)-(SUM('Input| Projects'!I848:O848)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y848*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z848*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA848*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y848*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z848*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA848*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y848*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z848*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA848*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y848*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z848*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA848*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y848*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z848*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA848*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y848*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z848*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA848*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y848*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z848*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA848*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q848*N848*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R848*O848*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S848*P848*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T848*Q848*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U848*R848*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V848*S848*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W848*T848*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC848=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF848),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG848),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB848),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB848,'Input| Projects'!$Y848),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD848=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG848),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR848:$CO848)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR848:$CO848))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR848:$CO848)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR848:$CO848))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B852,\"\")","v":843},{"$f":"IFERROR(IF('Input| Projects'!C852=\"\",\"\",'Input| Projects'!C852),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D852=\"\",\"\",'Input| Projects'!D852),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I852*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J852*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K852*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L852*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M852*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N852*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O852*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F852:L852)-(SUM('Input| Projects'!I852:O852)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y852*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z852*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA852*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y852*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z852*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA852*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y852*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z852*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA852*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y852*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z852*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA852*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y852*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z852*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA852*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y852*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z852*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA852*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y852*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z852*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA852*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q852*N852*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R852*O852*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S852*P852*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T852*Q852*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U852*R852*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V852*S852*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W852*T852*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC852=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF852),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG852),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB852),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB852,'Input| Projects'!$Y852),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD852=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG852),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR852:$CO852)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR852:$CO852))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR852:$CO852)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR852:$CO852))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B854,\"\")","v":845},{"$f":"IFERROR(IF('Input| Projects'!C854=\"\",\"\",'Input| Projects'!C854),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D854=\"\",\"\",'Input| Projects'!D854),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I854*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J854*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K854*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L854*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M854*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N854*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O854*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F854:L854)-(SUM('Input| Projects'!I854:O854)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y854*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z854*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA854*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y854*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z854*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA854*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y854*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z854*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA854*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y854*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z854*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA854*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y854*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z854*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA854*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y854*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z854*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA854*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y854*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z854*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA854*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q854*N854*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R854*O854*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S854*P854*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T854*Q854*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U854*R854*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V854*S854*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W854*T854*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC854=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF854),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG854),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB854),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB854,'Input| Projects'!$Y854),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD854=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG854),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR854:$CO854)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR854:$CO854))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR854:$CO854)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR854:$CO854))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B857,\"\")","v":848},{"$f":"IFERROR(IF('Input| Projects'!C857=\"\",\"\",'Input| Projects'!C857),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D857=\"\",\"\",'Input| Projects'!D857),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I857*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J857*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K857*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L857*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M857*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N857*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O857*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F857:L857)-(SUM('Input| Projects'!I857:O857)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y857*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z857*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA857*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y857*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z857*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA857*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y857*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z857*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA857*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y857*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z857*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA857*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y857*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z857*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA857*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y857*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z857*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA857*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y857*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z857*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA857*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q857*N857*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R857*O857*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S857*P857*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T857*Q857*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U857*R857*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V857*S857*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W857*T857*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC857=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF857),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG857),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB857),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB857,'Input| Projects'!$Y857),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD857=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG857),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR857:$CO857)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR857:$CO857))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR857:$CO857)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR857:$CO857))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B858,\"\")","v":849},{"$f":"IFERROR(IF('Input| Projects'!C858=\"\",\"\",'Input| Projects'!C858),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D858=\"\",\"\",'Input| Projects'!D858),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I858*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J858*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K858*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L858*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M858*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N858*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O858*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F858:L858)-(SUM('Input| Projects'!I858:O858)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y858*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z858*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA858*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y858*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z858*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA858*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y858*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z858*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA858*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y858*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z858*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA858*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y858*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z858*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA858*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y858*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z858*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA858*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y858*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z858*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA858*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q858*N858*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R858*O858*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S858*P858*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T858*Q858*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U858*R858*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V858*S858*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W858*T858*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC858=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF858),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG858),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB858),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB858,'Input| Projects'!$Y858),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD858=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG858),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR858:$CO858)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR858:$CO858))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR858:$CO858)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR858:$CO858))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B861,\"\")","v":852},{"$f":"IFERROR(IF('Input| Projects'!C861=\"\",\"\",'Input| Projects'!C861),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D861=\"\",\"\",'Input| Projects'!D861),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I861*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J861*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K861*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L861*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M861*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N861*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O861*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F861:L861)-(SUM('Input| Projects'!I861:O861)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y861*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z861*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA861*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y861*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z861*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA861*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y861*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z861*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA861*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y861*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z861*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA861*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y861*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z861*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA861*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y861*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z861*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA861*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y861*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z861*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA861*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q861*N861*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R861*O861*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S861*P861*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T861*Q861*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U861*R861*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V861*S861*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W861*T861*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC861=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF861),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG861),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB861),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB861,'Input| Projects'!$Y861),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD861=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG861),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR861:$CO861)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR861:$CO861))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR861:$CO861)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR861:$CO861))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B865,\"\")","v":856},{"$f":"IFERROR(IF('Input| Projects'!C865=\"\",\"\",'Input| Projects'!C865),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D865=\"\",\"\",'Input| Projects'!D865),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I865*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J865*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K865*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L865*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M865*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N865*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O865*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F865:L865)-(SUM('Input| Projects'!I865:O865)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y865*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z865*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA865*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y865*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z865*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA865*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y865*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z865*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA865*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y865*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z865*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA865*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y865*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z865*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA865*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y865*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z865*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA865*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y865*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z865*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA865*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q865*N865*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R865*O865*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S865*P865*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T865*Q865*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U865*R865*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V865*S865*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W865*T865*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC865=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF865),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG865),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB865),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB865,'Input| Projects'!$Y865),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD865=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG865),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR865:$CO865)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR865:$CO865))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR865:$CO865)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR865:$CO865))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B867,\"\")","v":858},{"$f":"IFERROR(IF('Input| Projects'!C867=\"\",\"\",'Input| Projects'!C867),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D867=\"\",\"\",'Input| Projects'!D867),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I867*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J867*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K867*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L867*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M867*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N867*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O867*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F867:L867)-(SUM('Input| Projects'!I867:O867)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y867*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z867*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA867*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y867*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z867*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA867*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y867*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z867*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA867*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y867*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z867*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA867*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y867*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z867*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA867*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y867*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z867*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA867*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y867*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z867*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA867*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q867*N867*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R867*O867*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S867*P867*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T867*Q867*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U867*R867*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V867*S867*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W867*T867*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC867=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF867),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG867),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB867),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB867,'Input| Projects'!$Y867),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD867=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG867),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR867:$CO867)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR867:$CO867))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR867:$CO867)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR867:$CO867))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B870,\"\")","v":861},{"$f":"IFERROR(IF('Input| Projects'!C870=\"\",\"\",'Input| Projects'!C870),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D870=\"\",\"\",'Input| Projects'!D870),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I870*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J870*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K870*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L870*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M870*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N870*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O870*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F870:L870)-(SUM('Input| Projects'!I870:O870)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y870*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z870*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA870*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y870*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z870*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA870*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y870*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z870*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA870*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y870*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z870*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA870*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y870*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z870*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA870*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y870*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z870*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA870*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y870*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z870*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA870*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q870*N870*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R870*O870*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S870*P870*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T870*Q870*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U870*R870*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V870*S870*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W870*T870*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC870=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF870),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG870),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB870),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB870,'Input| Projects'!$Y870),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD870=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG870),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR870:$CO870)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR870:$CO870))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR870:$CO870)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR870:$CO870))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B874,\"\")","v":865},{"$f":"IFERROR(IF('Input| Projects'!C874=\"\",\"\",'Input| Projects'!C874),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D874=\"\",\"\",'Input| Projects'!D874),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I874*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J874*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K874*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L874*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M874*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N874*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O874*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F874:L874)-(SUM('Input| Projects'!I874:O874)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y874*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z874*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA874*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y874*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z874*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA874*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y874*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z874*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA874*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y874*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z874*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA874*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y874*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z874*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA874*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y874*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z874*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA874*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y874*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z874*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA874*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q874*N874*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R874*O874*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S874*P874*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T874*Q874*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U874*R874*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V874*S874*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W874*T874*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC874=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF874),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG874),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB874),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB874,'Input| Projects'!$Y874),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD874=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG874),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR874:$CO874)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR874:$CO874))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR874:$CO874)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR874:$CO874))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B877,\"\")","v":868},{"$f":"IFERROR(IF('Input| Projects'!C877=\"\",\"\",'Input| Projects'!C877),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D877=\"\",\"\",'Input| Projects'!D877),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I877*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J877*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K877*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L877*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M877*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N877*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O877*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F877:L877)-(SUM('Input| Projects'!I877:O877)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y877*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z877*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA877*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y877*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z877*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA877*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y877*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z877*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA877*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y877*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z877*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA877*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y877*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z877*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA877*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y877*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z877*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA877*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y877*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z877*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA877*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q877*N877*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R877*O877*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S877*P877*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T877*Q877*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U877*R877*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V877*S877*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W877*T877*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC877=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF877),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG877),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB877),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB877,'Input| Projects'!$Y877),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD877=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG877),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR877:$CO877)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR877:$CO877))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR877:$CO877)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR877:$CO877))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B880,\"\")","v":871},{"$f":"IFERROR(IF('Input| Projects'!C880=\"\",\"\",'Input| Projects'!C880),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D880=\"\",\"\",'Input| Projects'!D880),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I880*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J880*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K880*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L880*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M880*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N880*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O880*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F880:L880)-(SUM('Input| Projects'!I880:O880)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y880*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z880*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA880*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y880*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z880*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA880*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y880*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z880*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA880*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y880*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z880*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA880*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y880*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z880*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA880*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y880*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z880*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA880*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y880*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z880*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA880*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q880*N880*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R880*O880*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S880*P880*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T880*Q880*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U880*R880*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V880*S880*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W880*T880*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC880=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF880),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG880),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB880),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB880,'Input| Projects'!$Y880),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD880=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG880),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR880:$CO880)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR880:$CO880))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR880:$CO880)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR880:$CO880))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B882,\"\")","v":873},{"$f":"IFERROR(IF('Input| Projects'!C882=\"\",\"\",'Input| Projects'!C882),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D882=\"\",\"\",'Input| Projects'!D882),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I882*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J882*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K882*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L882*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M882*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N882*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O882*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F882:L882)-(SUM('Input| Projects'!I882:O882)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y882*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z882*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA882*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y882*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z882*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA882*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y882*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z882*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA882*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y882*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z882*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA882*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y882*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z882*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA882*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y882*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z882*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA882*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y882*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z882*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA882*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q882*N882*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R882*O882*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S882*P882*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T882*Q882*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U882*R882*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V882*S882*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W882*T882*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC882=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF882),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG882),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB882),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB882,'Input| Projects'!$Y882),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD882=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG882),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR882:$CO882)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR882:$CO882))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR882:$CO882)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR882:$CO882))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B883,\"\")","v":874},{"$f":"IFERROR(IF('Input| Projects'!C883=\"\",\"\",'Input| Projects'!C883),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D883=\"\",\"\",'Input| Projects'!D883),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I883*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J883*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K883*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L883*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M883*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N883*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O883*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F883:L883)-(SUM('Input| Projects'!I883:O883)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y883*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z883*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA883*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y883*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z883*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA883*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y883*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z883*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA883*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y883*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z883*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA883*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y883*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z883*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA883*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y883*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z883*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA883*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y883*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z883*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA883*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q883*N883*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R883*O883*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S883*P883*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T883*Q883*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U883*R883*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V883*S883*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W883*T883*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC883=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF883),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG883),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB883),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB883,'Input| Projects'!$Y883),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD883=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG883),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR883:$CO883)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR883:$CO883))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR883:$CO883)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR883:$CO883))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B887,\"\")","v":878},{"$f":"IFERROR(IF('Input| Projects'!C887=\"\",\"\",'Input| Projects'!C887),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D887=\"\",\"\",'Input| Projects'!D887),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I887*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J887*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K887*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L887*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M887*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N887*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O887*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F887:L887)-(SUM('Input| Projects'!I887:O887)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y887*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z887*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA887*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y887*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z887*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA887*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y887*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z887*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA887*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y887*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z887*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA887*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y887*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z887*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA887*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y887*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z887*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA887*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y887*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z887*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA887*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q887*N887*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R887*O887*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S887*P887*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T887*Q887*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U887*R887*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V887*S887*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W887*T887*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC887=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF887),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG887),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB887),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB887,'Input| Projects'!$Y887),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD887=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG887),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR887:$CO887)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR887:$CO887))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR887:$CO887)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR887:$CO887))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B890,\"\")","v":881},{"$f":"IFERROR(IF('Input| Projects'!C890=\"\",\"\",'Input| Projects'!C890),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D890=\"\",\"\",'Input| Projects'!D890),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I890*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J890*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K890*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L890*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M890*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N890*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O890*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F890:L890)-(SUM('Input| Projects'!I890:O890)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y890*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z890*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA890*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y890*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z890*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA890*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y890*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z890*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA890*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y890*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z890*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA890*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y890*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z890*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA890*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y890*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z890*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA890*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y890*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z890*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA890*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q890*N890*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R890*O890*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S890*P890*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T890*Q890*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U890*R890*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V890*S890*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W890*T890*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC890=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF890),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG890),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB890),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB890,'Input| Projects'!$Y890),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD890=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG890),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR890:$CO890)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR890:$CO890))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR890:$CO890)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR890:$CO890))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B893,\"\")","v":884},{"$f":"IFERROR(IF('Input| Projects'!C893=\"\",\"\",'Input| Projects'!C893),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D893=\"\",\"\",'Input| Projects'!D893),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I893*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J893*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K893*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L893*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M893*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N893*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O893*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F893:L893)-(SUM('Input| Projects'!I893:O893)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y893*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z893*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA893*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y893*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z893*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA893*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y893*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z893*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA893*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y893*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z893*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA893*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y893*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z893*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA893*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y893*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z893*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA893*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y893*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z893*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA893*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q893*N893*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R893*O893*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S893*P893*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T893*Q893*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U893*R893*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V893*S893*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W893*T893*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC893=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF893),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG893),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB893),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB893,'Input| Projects'!$Y893),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD893=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG893),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR893:$CO893)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR893:$CO893))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR893:$CO893)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR893:$CO893))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B895,\"\")","v":886},{"$f":"IFERROR(IF('Input| Projects'!C895=\"\",\"\",'Input| Projects'!C895),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D895=\"\",\"\",'Input| Projects'!D895),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I895*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J895*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K895*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L895*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M895*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N895*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O895*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F895:L895)-(SUM('Input| Projects'!I895:O895)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y895*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z895*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA895*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y895*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z895*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA895*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y895*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z895*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA895*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y895*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z895*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA895*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y895*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z895*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA895*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y895*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z895*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA895*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y895*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z895*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA895*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q895*N895*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R895*O895*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S895*P895*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T895*Q895*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U895*R895*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V895*S895*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W895*T895*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC895=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF895),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG895),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB895),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB895,'Input| Projects'!$Y895),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD895=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG895),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR895:$CO895)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR895:$CO895))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR895:$CO895)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR895:$CO895))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B899,\"\")","v":890},{"$f":"IFERROR(IF('Input| Projects'!C899=\"\",\"\",'Input| Projects'!C899),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D899=\"\",\"\",'Input| Projects'!D899),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I899*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J899*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K899*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L899*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M899*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N899*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O899*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F899:L899)-(SUM('Input| Projects'!I899:O899)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y899*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z899*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA899*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y899*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z899*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA899*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y899*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z899*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA899*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y899*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z899*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA899*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y899*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z899*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA899*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y899*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z899*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA899*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y899*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z899*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA899*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q899*N899*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R899*O899*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S899*P899*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T899*Q899*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U899*R899*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V899*S899*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W899*T899*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC899=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF899),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG899),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB899),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB899,'Input| Projects'!$Y899),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD899=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG899),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR899:$CO899)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR899:$CO899))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR899:$CO899)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR899:$CO899))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B902,\"\")","v":893},{"$f":"IFERROR(IF('Input| Projects'!C902=\"\",\"\",'Input| Projects'!C902),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D902=\"\",\"\",'Input| Projects'!D902),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I902*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J902*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K902*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L902*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M902*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N902*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O902*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F902:L902)-(SUM('Input| Projects'!I902:O902)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y902*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z902*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA902*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y902*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z902*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA902*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y902*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z902*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA902*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y902*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z902*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA902*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y902*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z902*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA902*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y902*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z902*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA902*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y902*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z902*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA902*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q902*N902*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R902*O902*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S902*P902*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T902*Q902*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U902*R902*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V902*S902*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W902*T902*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC902=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF902),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG902),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB902),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB902,'Input| Projects'!$Y902),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD902=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG902),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR902:$CO902)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR902:$CO902))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR902:$CO902)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR902:$CO902))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B903,\"\")","v":894},{"$f":"IFERROR(IF('Input| Projects'!C903=\"\",\"\",'Input| Projects'!C903),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D903=\"\",\"\",'Input| Projects'!D903),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I903*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J903*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K903*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L903*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M903*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N903*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O903*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F903:L903)-(SUM('Input| Projects'!I903:O903)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y903*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z903*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA903*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y903*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z903*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA903*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y903*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z903*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA903*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y903*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z903*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA903*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y903*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z903*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA903*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y903*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z903*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA903*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y903*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z903*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA903*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q903*N903*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R903*O903*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S903*P903*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T903*Q903*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U903*R903*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V903*S903*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W903*T903*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC903=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF903),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG903),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB903),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB903,'Input| Projects'!$Y903),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD903=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG903),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR903:$CO903)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR903:$CO903))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR903:$CO903)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR903:$CO903))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B906,\"\")","v":897},{"$f":"IFERROR(IF('Input| Projects'!C906=\"\",\"\",'Input| Projects'!C906),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D906=\"\",\"\",'Input| Projects'!D906),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I906*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J906*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K906*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L906*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M906*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N906*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O906*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F906:L906)-(SUM('Input| Projects'!I906:O906)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y906*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z906*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA906*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y906*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z906*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA906*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y906*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z906*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA906*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y906*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z906*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA906*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y906*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z906*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA906*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y906*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z906*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA906*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y906*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z906*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA906*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,{"$f":"IFERROR(I906*Q906,\"\")","v":0},{"$f":"IFERROR(J906*R906,\"\")","v":0},{"$f":"IFERROR(K906*S906,\"\")","v":0},{"$f":"IFERROR(L906*T906,\"\")","v":0},null,{"$f":"'Input| Projects'!Q906*N906*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R906*O906*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S906*P906*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T906*Q906*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U906*R906*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V906*S906*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W906*T906*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC906=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF906),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG906),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB906),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB906,'Input| Projects'!$Y906),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD906=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG906),\"\"))),\"\")","v":0},null,0,0,0,{"$f":"IFERROR(SUM(AO906,AW906),\"\")","v":0},{"$f":"IFERROR(SUM(AP906,AX906),\"\")","v":0},{"$f":"IFERROR(SUM(AQ906,AY906),\"\")","v":0},{"$f":"IFERROR(SUM(AR906,AZ906),\"\")","v":0},null,{"$f":"IFERROR(BB906*(AD906/V906),\"\")","v":""},{"$f":"IFERROR(BC906*(AE906/W906),\"\")","v":""},{"$f":"IFERROR(BD906*(AF906/X906),\"\")","v":""},{"$f":"IFERROR(BE906*(AG906/Y906),\"\")","v":""},{"$f":"IFERROR(BF906*(AH906/Z906),\"\")","v":""},{"$f":"IFERROR(BG906*(AI906/AA906),\"\")","v":""},{"$f":"IFERROR(BH906*(AJ906/AB906),\"\")","v":""},null,{"$f":"IFERROR(V906+BB906,\"\")","v":0},{"$f":"IFERROR(W906+BC906,\"\")","v":0},{"$f":"IFERROR(X906+BD906,\"\")","v":0},{"$f":"IFERROR(Y906+BE906,\"\")","v":0},{"$f":"IFERROR(Z906+BF906,\"\")","v":0},{"$f":"IFERROR(AA906+BG906,\"\")","v":0},{"$f":"IFERROR(AB906+BH906,\"\")","v":0},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR906:$CO906)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR906:$CO906))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR906:$CO906)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR906:$CO906))","v":""},{"$f":"IF(SUM(BZ906:CA906,F906:L906)=0,\"\",IF(SUM(BZ906:CA906)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B909,\"\")","v":900},{"$f":"IFERROR(IF('Input| Projects'!C909=\"\",\"\",'Input| Projects'!C909),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D909=\"\",\"\",'Input| Projects'!D909),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I909*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J909*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K909*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L909*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M909*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N909*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O909*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F909:L909)-(SUM('Input| Projects'!I909:O909)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y909*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z909*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA909*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y909*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z909*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA909*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y909*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z909*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA909*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y909*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z909*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA909*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y909*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z909*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA909*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y909*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z909*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA909*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y909*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z909*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA909*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q909*N909*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R909*O909*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S909*P909*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T909*Q909*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U909*R909*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V909*S909*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W909*T909*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC909=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF909),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG909),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB909),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB909,'Input| Projects'!$Y909),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD909=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG909),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR909:$CO909)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR909:$CO909))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR909:$CO909)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR909:$CO909))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B912,\"\")","v":903},{"$f":"IFERROR(IF('Input| Projects'!C912=\"\",\"\",'Input| Projects'!C912),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D912=\"\",\"\",'Input| Projects'!D912),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I912*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J912*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K912*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L912*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M912*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N912*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O912*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F912:L912)-(SUM('Input| Projects'!I912:O912)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y912*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z912*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA912*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y912*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z912*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA912*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y912*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z912*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA912*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y912*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z912*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA912*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y912*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z912*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA912*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y912*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z912*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA912*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y912*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z912*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA912*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q912*N912*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R912*O912*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S912*P912*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T912*Q912*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U912*R912*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V912*S912*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W912*T912*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC912=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF912),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG912),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB912),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB912,'Input| Projects'!$Y912),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD912=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG912),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR912:$CO912)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR912:$CO912))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR912:$CO912)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR912:$CO912))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B915,\"\")","v":906},{"$f":"IFERROR(IF('Input| Projects'!C915=\"\",\"\",'Input| Projects'!C915),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D915=\"\",\"\",'Input| Projects'!D915),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I915*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J915*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K915*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L915*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M915*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N915*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O915*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F915:L915)-(SUM('Input| Projects'!I915:O915)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y915*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z915*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA915*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y915*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z915*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA915*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y915*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z915*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA915*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y915*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z915*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA915*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y915*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z915*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA915*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y915*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z915*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA915*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y915*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z915*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA915*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q915*N915*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R915*O915*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S915*P915*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T915*Q915*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U915*R915*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V915*S915*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W915*T915*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC915=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF915),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG915),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB915),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB915,'Input| Projects'!$Y915),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD915=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG915),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR915:$CO915)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR915:$CO915))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR915:$CO915)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR915:$CO915))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B919,\"\")","v":910},{"$f":"IFERROR(IF('Input| Projects'!C919=\"\",\"\",'Input| Projects'!C919),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D919=\"\",\"\",'Input| Projects'!D919),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I919*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J919*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K919*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L919*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M919*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N919*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O919*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F919:L919)-(SUM('Input| Projects'!I919:O919)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y919*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z919*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA919*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y919*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z919*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA919*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y919*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z919*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA919*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y919*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z919*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA919*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y919*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z919*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA919*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y919*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z919*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA919*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y919*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z919*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA919*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q919*N919*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R919*O919*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S919*P919*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T919*Q919*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U919*R919*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V919*S919*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W919*T919*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC919=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF919),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG919),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB919),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB919,'Input| Projects'!$Y919),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD919=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG919),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR919:$CO919)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR919:$CO919))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR919:$CO919)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR919:$CO919))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B921,\"\")","v":912},{"$f":"IFERROR(IF('Input| Projects'!C921=\"\",\"\",'Input| Projects'!C921),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D921=\"\",\"\",'Input| Projects'!D921),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I921*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J921*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K921*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L921*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M921*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N921*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O921*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F921:L921)-(SUM('Input| Projects'!I921:O921)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y921*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z921*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA921*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y921*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z921*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA921*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y921*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z921*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA921*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y921*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z921*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA921*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y921*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z921*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA921*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y921*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z921*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA921*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y921*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z921*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA921*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q921*N921*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R921*O921*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S921*P921*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T921*Q921*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U921*R921*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V921*S921*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W921*T921*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC921=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF921),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG921),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB921),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB921,'Input| Projects'!$Y921),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD921=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG921),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR921:$CO921)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR921:$CO921))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR921:$CO921)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR921:$CO921))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B922,\"\")","v":913},{"$f":"IFERROR(IF('Input| Projects'!C922=\"\",\"\",'Input| Projects'!C922),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D922=\"\",\"\",'Input| Projects'!D922),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I922*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J922*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K922*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L922*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M922*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N922*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O922*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F922:L922)-(SUM('Input| Projects'!I922:O922)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y922*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z922*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA922*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y922*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z922*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA922*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y922*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z922*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA922*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y922*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z922*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA922*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y922*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z922*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA922*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y922*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z922*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA922*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y922*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z922*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA922*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q922*N922*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R922*O922*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S922*P922*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T922*Q922*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U922*R922*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V922*S922*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W922*T922*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC922=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF922),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG922),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB922),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB922,'Input| Projects'!$Y922),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD922=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG922),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR922:$CO922)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR922:$CO922))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR922:$CO922)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR922:$CO922))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B925,\"\")","v":916},{"$f":"IFERROR(IF('Input| Projects'!C925=\"\",\"\",'Input| Projects'!C925),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D925=\"\",\"\",'Input| Projects'!D925),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I925*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J925*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K925*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L925*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M925*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N925*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O925*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F925:L925)-(SUM('Input| Projects'!I925:O925)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y925*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z925*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA925*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y925*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z925*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA925*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y925*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z925*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA925*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y925*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z925*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA925*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y925*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z925*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA925*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y925*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z925*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA925*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y925*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z925*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA925*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q925*N925*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R925*O925*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S925*P925*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T925*Q925*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U925*R925*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V925*S925*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W925*T925*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC925=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF925),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG925),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB925),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB925,'Input| Projects'!$Y925),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD925=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG925),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR925:$CO925)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR925:$CO925))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR925:$CO925)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR925:$CO925))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B928,\"\")","v":919},{"$f":"IFERROR(IF('Input| Projects'!C928=\"\",\"\",'Input| Projects'!C928),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D928=\"\",\"\",'Input| Projects'!D928),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I928*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J928*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K928*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L928*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M928*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N928*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O928*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F928:L928)-(SUM('Input| Projects'!I928:O928)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y928*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z928*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA928*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y928*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z928*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA928*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y928*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z928*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA928*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y928*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z928*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA928*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y928*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z928*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA928*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y928*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z928*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA928*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y928*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z928*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA928*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q928*N928*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R928*O928*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S928*P928*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T928*Q928*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U928*R928*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V928*S928*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W928*T928*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC928=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF928),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG928),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB928),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB928,'Input| Projects'!$Y928),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD928=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG928),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR928:$CO928)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR928:$CO928))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR928:$CO928)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR928:$CO928))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B932,\"\")","v":923},{"$f":"IFERROR(IF('Input| Projects'!C932=\"\",\"\",'Input| Projects'!C932),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D932=\"\",\"\",'Input| Projects'!D932),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I932*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J932*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K932*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L932*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M932*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N932*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O932*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F932:L932)-(SUM('Input| Projects'!I932:O932)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y932*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z932*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA932*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y932*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z932*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA932*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y932*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z932*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA932*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y932*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z932*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA932*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y932*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z932*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA932*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y932*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z932*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA932*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y932*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z932*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA932*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q932*N932*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R932*O932*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S932*P932*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T932*Q932*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U932*R932*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V932*S932*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W932*T932*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC932=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF932),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG932),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB932),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB932,'Input| Projects'!$Y932),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD932=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG932),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR932:$CO932)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR932:$CO932))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR932:$CO932)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR932:$CO932))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B934,\"\")","v":925},{"$f":"IFERROR(IF('Input| Projects'!C934=\"\",\"\",'Input| Projects'!C934),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D934=\"\",\"\",'Input| Projects'!D934),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I934*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J934*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K934*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L934*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M934*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N934*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O934*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F934:L934)-(SUM('Input| Projects'!I934:O934)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y934*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z934*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA934*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y934*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z934*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA934*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y934*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z934*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA934*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y934*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z934*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA934*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y934*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z934*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA934*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y934*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z934*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA934*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y934*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z934*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA934*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q934*N934*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R934*O934*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S934*P934*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T934*Q934*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U934*R934*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V934*S934*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W934*T934*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC934=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF934),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG934),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB934),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB934,'Input| Projects'!$Y934),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD934=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG934),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR934:$CO934)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR934:$CO934))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR934:$CO934)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR934:$CO934))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B937,\"\")","v":928},{"$f":"IFERROR(IF('Input| Projects'!C937=\"\",\"\",'Input| Projects'!C937),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D937=\"\",\"\",'Input| Projects'!D937),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I937*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J937*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K937*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L937*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M937*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N937*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O937*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F937:L937)-(SUM('Input| Projects'!I937:O937)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y937*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z937*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA937*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y937*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z937*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA937*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y937*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z937*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA937*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y937*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z937*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA937*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y937*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z937*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA937*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y937*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z937*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA937*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y937*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z937*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA937*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q937*N937*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R937*O937*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S937*P937*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T937*Q937*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U937*R937*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V937*S937*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W937*T937*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC937=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF937),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG937),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB937),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB937,'Input| Projects'!$Y937),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD937=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG937),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR937:$CO937)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR937:$CO937))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR937:$CO937)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR937:$CO937))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B941,\"\")","v":932},{"$f":"IFERROR(IF('Input| Projects'!C941=\"\",\"\",'Input| Projects'!C941),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D941=\"\",\"\",'Input| Projects'!D941),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I941*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J941*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K941*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L941*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M941*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N941*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O941*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F941:L941)-(SUM('Input| Projects'!I941:O941)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y941*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z941*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA941*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y941*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z941*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA941*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y941*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z941*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA941*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y941*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z941*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA941*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y941*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z941*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA941*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y941*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z941*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA941*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y941*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z941*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA941*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q941*N941*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R941*O941*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S941*P941*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T941*Q941*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U941*R941*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V941*S941*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W941*T941*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC941=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF941),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG941),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB941),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB941,'Input| Projects'!$Y941),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD941=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG941),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR941:$CO941)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR941:$CO941))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR941:$CO941)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR941:$CO941))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B944,\"\")","v":935},{"$f":"IFERROR(IF('Input| Projects'!C944=\"\",\"\",'Input| Projects'!C944),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D944=\"\",\"\",'Input| Projects'!D944),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I944*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J944*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K944*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L944*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M944*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N944*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O944*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F944:L944)-(SUM('Input| Projects'!I944:O944)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y944*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z944*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA944*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y944*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z944*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA944*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y944*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z944*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA944*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y944*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z944*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA944*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y944*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z944*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA944*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y944*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z944*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA944*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y944*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z944*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA944*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q944*N944*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R944*O944*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S944*P944*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T944*Q944*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U944*R944*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V944*S944*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W944*T944*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC944=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF944),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG944),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB944),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB944,'Input| Projects'!$Y944),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD944=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG944),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR944:$CO944)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR944:$CO944))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR944:$CO944)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR944:$CO944))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B945,\"\")","v":936},{"$f":"IFERROR(IF('Input| Projects'!C945=\"\",\"\",'Input| Projects'!C945),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D945=\"\",\"\",'Input| Projects'!D945),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I945*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J945*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K945*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L945*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M945*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N945*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O945*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F945:L945)-(SUM('Input| Projects'!I945:O945)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y945*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z945*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA945*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y945*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z945*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA945*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y945*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z945*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA945*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y945*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z945*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA945*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y945*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z945*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA945*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y945*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z945*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA945*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y945*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z945*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA945*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q945*N945*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R945*O945*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S945*P945*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T945*Q945*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U945*R945*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V945*S945*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W945*T945*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC945=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF945),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG945),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB945),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB945,'Input| Projects'!$Y945),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD945=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG945),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR945:$CO945)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR945:$CO945))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR945:$CO945)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR945:$CO945))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B948,\"\")","v":939},{"$f":"IFERROR(IF('Input| Projects'!C948=\"\",\"\",'Input| Projects'!C948),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D948=\"\",\"\",'Input| Projects'!D948),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I948*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J948*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K948*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L948*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M948*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N948*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O948*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F948:L948)-(SUM('Input| Projects'!I948:O948)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y948*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z948*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA948*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y948*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z948*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA948*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y948*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z948*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA948*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y948*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z948*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA948*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y948*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z948*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA948*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y948*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z948*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA948*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y948*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z948*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA948*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q948*N948*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R948*O948*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S948*P948*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T948*Q948*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U948*R948*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V948*S948*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W948*T948*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC948=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF948),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG948),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB948),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB948,'Input| Projects'!$Y948),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD948=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG948),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR948:$CO948)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR948:$CO948))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR948:$CO948)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR948:$CO948))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B949,\"\")","v":940},{"$f":"IFERROR(IF('Input| Projects'!C949=\"\",\"\",'Input| Projects'!C949),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D949=\"\",\"\",'Input| Projects'!D949),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I949*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J949*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K949*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L949*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M949*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N949*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O949*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F949:L949)-(SUM('Input| Projects'!I949:O949)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y949*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z949*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA949*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y949*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z949*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA949*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y949*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z949*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA949*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y949*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z949*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA949*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y949*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z949*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA949*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y949*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z949*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA949*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y949*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z949*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA949*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q949*N949*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R949*O949*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S949*P949*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T949*Q949*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U949*R949*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V949*S949*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W949*T949*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC949=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF949),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG949),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB949),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB949,'Input| Projects'!$Y949),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD949=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG949),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR949:$CO949)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR949:$CO949))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR949:$CO949)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR949:$CO949))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B950,\"\")","v":941},{"$f":"IFERROR(IF('Input| Projects'!C950=\"\",\"\",'Input| Projects'!C950),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D950=\"\",\"\",'Input| Projects'!D950),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I950*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J950*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K950*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L950*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M950*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N950*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O950*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F950:L950)-(SUM('Input| Projects'!I950:O950)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y950*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z950*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA950*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y950*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z950*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA950*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y950*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z950*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA950*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y950*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z950*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA950*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y950*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z950*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA950*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y950*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z950*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA950*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y950*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z950*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA950*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q950*N950*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R950*O950*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S950*P950*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T950*Q950*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U950*R950*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V950*S950*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W950*T950*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC950=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF950),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG950),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB950),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB950,'Input| Projects'!$Y950),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD950=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG950),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR950:$CO950)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR950:$CO950))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR950:$CO950)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR950:$CO950))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B951,\"\")","v":942},{"$f":"IFERROR(IF('Input| Projects'!C951=\"\",\"\",'Input| Projects'!C951),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D951=\"\",\"\",'Input| Projects'!D951),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I951*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J951*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K951*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L951*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M951*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N951*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O951*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F951:L951)-(SUM('Input| Projects'!I951:O951)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y951*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z951*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA951*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y951*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z951*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA951*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y951*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z951*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA951*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y951*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z951*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA951*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y951*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z951*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA951*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y951*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z951*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA951*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y951*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z951*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA951*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q951*N951*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R951*O951*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S951*P951*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T951*Q951*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U951*R951*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V951*S951*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W951*T951*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC951=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF951),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG951),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB951),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB951,'Input| Projects'!$Y951),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD951=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG951),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR951:$CO951)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR951:$CO951))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR951:$CO951)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR951:$CO951))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B952,\"\")","v":943},{"$f":"IFERROR(IF('Input| Projects'!C952=\"\",\"\",'Input| Projects'!C952),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D952=\"\",\"\",'Input| Projects'!D952),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I952*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J952*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K952*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L952*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M952*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N952*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O952*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F952:L952)-(SUM('Input| Projects'!I952:O952)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y952*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z952*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA952*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y952*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z952*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA952*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y952*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z952*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA952*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y952*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z952*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA952*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y952*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z952*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA952*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y952*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z952*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA952*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y952*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z952*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA952*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q952*N952*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R952*O952*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S952*P952*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T952*Q952*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U952*R952*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V952*S952*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W952*T952*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC952=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF952),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG952),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB952),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB952,'Input| Projects'!$Y952),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD952=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG952),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR952:$CO952)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR952:$CO952))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR952:$CO952)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR952:$CO952))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B953,\"\")","v":944},{"$f":"IFERROR(IF('Input| Projects'!C953=\"\",\"\",'Input| Projects'!C953),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D953=\"\",\"\",'Input| Projects'!D953),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I953*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J953*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K953*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L953*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M953*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N953*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O953*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F953:L953)-(SUM('Input| Projects'!I953:O953)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y953*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z953*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA953*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y953*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z953*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA953*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y953*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z953*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA953*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y953*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z953*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA953*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y953*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z953*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA953*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y953*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z953*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA953*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y953*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z953*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA953*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q953*N953*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R953*O953*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S953*P953*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T953*Q953*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U953*R953*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V953*S953*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W953*T953*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC953=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF953),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG953),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB953),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB953,'Input| Projects'!$Y953),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD953=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG953),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR953:$CO953)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR953:$CO953))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR953:$CO953)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR953:$CO953))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B954,\"\")","v":945},{"$f":"IFERROR(IF('Input| Projects'!C954=\"\",\"\",'Input| Projects'!C954),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D954=\"\",\"\",'Input| Projects'!D954),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I954*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J954*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K954*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L954*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M954*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N954*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O954*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F954:L954)-(SUM('Input| Projects'!I954:O954)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y954*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z954*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA954*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y954*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z954*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA954*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y954*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z954*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA954*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y954*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z954*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA954*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y954*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z954*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA954*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y954*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z954*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA954*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y954*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z954*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA954*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q954*N954*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R954*O954*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S954*P954*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T954*Q954*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U954*R954*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V954*S954*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W954*T954*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC954=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF954),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG954),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB954),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB954,'Input| Projects'!$Y954),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD954=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG954),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR954:$CO954)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR954:$CO954))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR954:$CO954)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR954:$CO954))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B955,\"\")","v":946},{"$f":"IFERROR(IF('Input| Projects'!C955=\"\",\"\",'Input| Projects'!C955),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D955=\"\",\"\",'Input| Projects'!D955),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I955*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J955*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K955*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L955*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M955*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N955*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O955*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F955:L955)-(SUM('Input| Projects'!I955:O955)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y955*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z955*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA955*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y955*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z955*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA955*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y955*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z955*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA955*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y955*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z955*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA955*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y955*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z955*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA955*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y955*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z955*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA955*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y955*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z955*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA955*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q955*N955*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R955*O955*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S955*P955*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T955*Q955*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U955*R955*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V955*S955*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W955*T955*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC955=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF955),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG955),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB955),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB955,'Input| Projects'!$Y955),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD955=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG955),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR955:$CO955)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR955:$CO955))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR955:$CO955)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR955:$CO955))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B956,\"\")","v":947},{"$f":"IFERROR(IF('Input| Projects'!C956=\"\",\"\",'Input| Projects'!C956),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D956=\"\",\"\",'Input| Projects'!D956),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I956*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J956*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K956*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L956*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M956*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N956*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O956*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F956:L956)-(SUM('Input| Projects'!I956:O956)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y956*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z956*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA956*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y956*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z956*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA956*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y956*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z956*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA956*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y956*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z956*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA956*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y956*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z956*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA956*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y956*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z956*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA956*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y956*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z956*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA956*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q956*N956*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R956*O956*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S956*P956*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T956*Q956*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U956*R956*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V956*S956*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W956*T956*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC956=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF956),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG956),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB956),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB956,'Input| Projects'!$Y956),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD956=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG956),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR956:$CO956)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR956:$CO956))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR956:$CO956)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR956:$CO956))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B957,\"\")","v":948},{"$f":"IFERROR(IF('Input| Projects'!C957=\"\",\"\",'Input| Projects'!C957),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D957=\"\",\"\",'Input| Projects'!D957),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I957*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J957*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K957*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L957*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M957*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N957*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O957*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F957:L957)-(SUM('Input| Projects'!I957:O957)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y957*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z957*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA957*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y957*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z957*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA957*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y957*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z957*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA957*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y957*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z957*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA957*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y957*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z957*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA957*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y957*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z957*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA957*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y957*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z957*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA957*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q957*N957*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R957*O957*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S957*P957*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T957*Q957*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U957*R957*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V957*S957*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W957*T957*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC957=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF957),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG957),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB957),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB957,'Input| Projects'!$Y957),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD957=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG957),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR957:$CO957)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR957:$CO957))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR957:$CO957)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR957:$CO957))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B958,\"\")","v":949},{"$f":"IFERROR(IF('Input| Projects'!C958=\"\",\"\",'Input| Projects'!C958),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D958=\"\",\"\",'Input| Projects'!D958),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I958*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J958*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K958*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L958*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M958*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N958*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O958*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F958:L958)-(SUM('Input| Projects'!I958:O958)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y958*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z958*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA958*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y958*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z958*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA958*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y958*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z958*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA958*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y958*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z958*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA958*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y958*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z958*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA958*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y958*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z958*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA958*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y958*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z958*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA958*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q958*N958*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R958*O958*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S958*P958*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T958*Q958*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U958*R958*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V958*S958*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W958*T958*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC958=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF958),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG958),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB958),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB958,'Input| Projects'!$Y958),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD958=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG958),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR958:$CO958)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR958:$CO958))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR958:$CO958)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR958:$CO958))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B959,\"\")","v":950},{"$f":"IFERROR(IF('Input| Projects'!C959=\"\",\"\",'Input| Projects'!C959),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D959=\"\",\"\",'Input| Projects'!D959),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I959*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J959*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K959*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L959*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M959*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N959*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O959*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F959:L959)-(SUM('Input| Projects'!I959:O959)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y959*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z959*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA959*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y959*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z959*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA959*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y959*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z959*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA959*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y959*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z959*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA959*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y959*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z959*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA959*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y959*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z959*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA959*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y959*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z959*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA959*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q959*N959*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R959*O959*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S959*P959*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T959*Q959*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U959*R959*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V959*S959*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W959*T959*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC959=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF959),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG959),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB959),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB959,'Input| Projects'!$Y959),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD959=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG959),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR959:$CO959)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR959:$CO959))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR959:$CO959)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR959:$CO959))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B960,\"\")","v":951},{"$f":"IFERROR(IF('Input| Projects'!C960=\"\",\"\",'Input| Projects'!C960),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D960=\"\",\"\",'Input| Projects'!D960),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I960*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J960*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K960*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L960*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M960*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N960*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O960*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F960:L960)-(SUM('Input| Projects'!I960:O960)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y960*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z960*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA960*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y960*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z960*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA960*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y960*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z960*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA960*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y960*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z960*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA960*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y960*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z960*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA960*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y960*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z960*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA960*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y960*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z960*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA960*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q960*N960*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R960*O960*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S960*P960*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T960*Q960*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U960*R960*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V960*S960*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W960*T960*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC960=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF960),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG960),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB960),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB960,'Input| Projects'!$Y960),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD960=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG960),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR960:$CO960)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR960:$CO960))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR960:$CO960)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR960:$CO960))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B961,\"\")","v":952},{"$f":"IFERROR(IF('Input| Projects'!C961=\"\",\"\",'Input| Projects'!C961),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D961=\"\",\"\",'Input| Projects'!D961),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I961*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J961*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K961*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L961*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M961*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N961*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O961*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F961:L961)-(SUM('Input| Projects'!I961:O961)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y961*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z961*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA961*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y961*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z961*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA961*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y961*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z961*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA961*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y961*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z961*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA961*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y961*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z961*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA961*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y961*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z961*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA961*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y961*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z961*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA961*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q961*N961*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R961*O961*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S961*P961*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T961*Q961*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U961*R961*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V961*S961*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W961*T961*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC961=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF961),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG961),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB961),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB961,'Input| Projects'!$Y961),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD961=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG961),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR961:$CO961)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR961:$CO961))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR961:$CO961)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR961:$CO961))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B962,\"\")","v":953},{"$f":"IFERROR(IF('Input| Projects'!C962=\"\",\"\",'Input| Projects'!C962),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D962=\"\",\"\",'Input| Projects'!D962),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I962*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J962*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K962*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L962*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M962*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N962*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O962*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F962:L962)-(SUM('Input| Projects'!I962:O962)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y962*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z962*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA962*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y962*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z962*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA962*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y962*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z962*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA962*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y962*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z962*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA962*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y962*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z962*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA962*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y962*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z962*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA962*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y962*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z962*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA962*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q962*N962*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R962*O962*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S962*P962*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T962*Q962*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U962*R962*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V962*S962*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W962*T962*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC962=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF962),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG962),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB962),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB962,'Input| Projects'!$Y962),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD962=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG962),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR962:$CO962)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR962:$CO962))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR962:$CO962)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR962:$CO962))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B963,\"\")","v":954},{"$f":"IFERROR(IF('Input| Projects'!C963=\"\",\"\",'Input| Projects'!C963),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D963=\"\",\"\",'Input| Projects'!D963),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I963*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J963*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K963*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L963*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M963*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N963*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O963*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F963:L963)-(SUM('Input| Projects'!I963:O963)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y963*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z963*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA963*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y963*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z963*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA963*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y963*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z963*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA963*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y963*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z963*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA963*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y963*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z963*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA963*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y963*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z963*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA963*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y963*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z963*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA963*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q963*N963*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R963*O963*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S963*P963*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T963*Q963*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U963*R963*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V963*S963*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W963*T963*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC963=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF963),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG963),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB963),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB963,'Input| Projects'!$Y963),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD963=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG963),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR963:$CO963)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR963:$CO963))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR963:$CO963)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR963:$CO963))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B964,\"\")","v":955},{"$f":"IFERROR(IF('Input| Projects'!C964=\"\",\"\",'Input| Projects'!C964),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D964=\"\",\"\",'Input| Projects'!D964),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I964*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J964*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K964*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L964*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M964*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N964*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O964*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F964:L964)-(SUM('Input| Projects'!I964:O964)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y964*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z964*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA964*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y964*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z964*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA964*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y964*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z964*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA964*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y964*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z964*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA964*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y964*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z964*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA964*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y964*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z964*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA964*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y964*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z964*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA964*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q964*N964*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R964*O964*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S964*P964*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T964*Q964*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U964*R964*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V964*S964*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W964*T964*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC964=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF964),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG964),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB964),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB964,'Input| Projects'!$Y964),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD964=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG964),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR964:$CO964)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR964:$CO964))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR964:$CO964)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR964:$CO964))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B965,\"\")","v":956},{"$f":"IFERROR(IF('Input| Projects'!C965=\"\",\"\",'Input| Projects'!C965),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D965=\"\",\"\",'Input| Projects'!D965),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I965*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J965*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K965*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L965*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M965*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N965*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O965*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F965:L965)-(SUM('Input| Projects'!I965:O965)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y965*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z965*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA965*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y965*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z965*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA965*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y965*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z965*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA965*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y965*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z965*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA965*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y965*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z965*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA965*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y965*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z965*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA965*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y965*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z965*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA965*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q965*N965*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R965*O965*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S965*P965*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T965*Q965*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U965*R965*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V965*S965*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W965*T965*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC965=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF965),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG965),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB965),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB965,'Input| Projects'!$Y965),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD965=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG965),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR965:$CO965)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR965:$CO965))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR965:$CO965)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR965:$CO965))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B966,\"\")","v":957},{"$f":"IFERROR(IF('Input| Projects'!C966=\"\",\"\",'Input| Projects'!C966),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D966=\"\",\"\",'Input| Projects'!D966),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I966*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J966*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K966*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L966*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M966*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N966*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O966*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F966:L966)-(SUM('Input| Projects'!I966:O966)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y966*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z966*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA966*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y966*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z966*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA966*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y966*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z966*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA966*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y966*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z966*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA966*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y966*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z966*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA966*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y966*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z966*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA966*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y966*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z966*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA966*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q966*N966*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R966*O966*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S966*P966*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T966*Q966*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U966*R966*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V966*S966*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W966*T966*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC966=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF966),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG966),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB966),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB966,'Input| Projects'!$Y966),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD966=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG966),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR966:$CO966)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR966:$CO966))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR966:$CO966)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR966:$CO966))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B967,\"\")","v":958},{"$f":"IFERROR(IF('Input| Projects'!C967=\"\",\"\",'Input| Projects'!C967),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D967=\"\",\"\",'Input| Projects'!D967),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I967*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J967*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K967*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L967*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M967*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N967*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O967*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F967:L967)-(SUM('Input| Projects'!I967:O967)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y967*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z967*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA967*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y967*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z967*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA967*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y967*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z967*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA967*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y967*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z967*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA967*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y967*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z967*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA967*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y967*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z967*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA967*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y967*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z967*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA967*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q967*N967*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R967*O967*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S967*P967*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T967*Q967*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U967*R967*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V967*S967*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W967*T967*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC967=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF967),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG967),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB967),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB967,'Input| Projects'!$Y967),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD967=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG967),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR967:$CO967)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR967:$CO967))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR967:$CO967)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR967:$CO967))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B968,\"\")","v":959},{"$f":"IFERROR(IF('Input| Projects'!C968=\"\",\"\",'Input| Projects'!C968),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D968=\"\",\"\",'Input| Projects'!D968),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I968*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J968*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K968*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L968*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M968*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N968*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O968*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F968:L968)-(SUM('Input| Projects'!I968:O968)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y968*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z968*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA968*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y968*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z968*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA968*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y968*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z968*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA968*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y968*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z968*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA968*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y968*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z968*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA968*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y968*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z968*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA968*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y968*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z968*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA968*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q968*N968*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R968*O968*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S968*P968*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T968*Q968*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U968*R968*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V968*S968*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W968*T968*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC968=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF968),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG968),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB968),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB968,'Input| Projects'!$Y968),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD968=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG968),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR968:$CO968)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR968:$CO968))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR968:$CO968)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR968:$CO968))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B969,\"\")","v":960},{"$f":"IFERROR(IF('Input| Projects'!C969=\"\",\"\",'Input| Projects'!C969),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D969=\"\",\"\",'Input| Projects'!D969),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I969*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J969*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K969*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L969*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M969*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N969*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O969*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F969:L969)-(SUM('Input| Projects'!I969:O969)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y969*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z969*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA969*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y969*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z969*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA969*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y969*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z969*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA969*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y969*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z969*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA969*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y969*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z969*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA969*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y969*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z969*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA969*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y969*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z969*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA969*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q969*N969*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R969*O969*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S969*P969*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T969*Q969*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U969*R969*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V969*S969*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W969*T969*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC969=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF969),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG969),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB969),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB969,'Input| Projects'!$Y969),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD969=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG969),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR969:$CO969)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR969:$CO969))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR969:$CO969)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR969:$CO969))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B970,\"\")","v":961},{"$f":"IFERROR(IF('Input| Projects'!C970=\"\",\"\",'Input| Projects'!C970),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D970=\"\",\"\",'Input| Projects'!D970),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I970*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J970*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K970*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L970*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M970*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N970*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O970*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F970:L970)-(SUM('Input| Projects'!I970:O970)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y970*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z970*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA970*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y970*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z970*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA970*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y970*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z970*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA970*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y970*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z970*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA970*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y970*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z970*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA970*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y970*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z970*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA970*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y970*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z970*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA970*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,{"$f":"IFERROR(I970*Q970,\"\")","v":0},{"$f":"IFERROR(J970*R970,\"\")","v":0},{"$f":"IFERROR(K970*S970,\"\")","v":0},{"$f":"IFERROR(L970*T970,\"\")","v":0},null,{"$f":"'Input| Projects'!Q970*N970*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R970*O970*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S970*P970*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T970*Q970*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U970*R970*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V970*S970*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W970*T970*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC970=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF970),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG970),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB970),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB970,'Input| Projects'!$Y970),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD970=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG970),\"\"))),\"\")","v":0},null,0,0,0,{"$f":"IFERROR(SUM(AO970,AW970),\"\")","v":0},{"$f":"IFERROR(SUM(AP970,AX970),\"\")","v":0},{"$f":"IFERROR(SUM(AQ970,AY970),\"\")","v":0},{"$f":"IFERROR(SUM(AR970,AZ970),\"\")","v":0},null,{"$f":"IFERROR(BB970*(AD970/V970),\"\")","v":""},{"$f":"IFERROR(BC970*(AE970/W970),\"\")","v":""},{"$f":"IFERROR(BD970*(AF970/X970),\"\")","v":""},{"$f":"IFERROR(BE970*(AG970/Y970),\"\")","v":""},{"$f":"IFERROR(BF970*(AH970/Z970),\"\")","v":""},{"$f":"IFERROR(BG970*(AI970/AA970),\"\")","v":""},{"$f":"IFERROR(BH970*(AJ970/AB970),\"\")","v":""},null,{"$f":"IFERROR(V970+BB970,\"\")","v":0},{"$f":"IFERROR(W970+BC970,\"\")","v":0},{"$f":"IFERROR(X970+BD970,\"\")","v":0},{"$f":"IFERROR(Y970+BE970,\"\")","v":0},{"$f":"IFERROR(Z970+BF970,\"\")","v":0},{"$f":"IFERROR(AA970+BG970,\"\")","v":0},{"$f":"IFERROR(AB970+BH970,\"\")","v":0},null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR970:$CO970)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR970:$CO970))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR970:$CO970)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR970:$CO970))","v":""},{"$f":"IF(SUM(BZ970:CA970,F970:L970)=0,\"\",IF(SUM(BZ970:CA970)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR('Input| Projects'!B971,\"\")","v":962},{"$f":"IFERROR(IF('Input| Projects'!C971=\"\",\"\",'Input| Projects'!C971),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D971=\"\",\"\",'Input| Projects'!D971),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I971*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J971*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K971*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L971*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M971*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N971*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O971*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F971:L971)-(SUM('Input| Projects'!I971:O971)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y971*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z971*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA971*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y971*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z971*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA971*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y971*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z971*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA971*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y971*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z971*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA971*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y971*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z971*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA971*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y971*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z971*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA971*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y971*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z971*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA971*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,{"$f":"IFERROR(F971*N971,\"\")","v":0},{"$f":"IFERROR(G971*O971,\"\")","v":0},{"$f":"IFERROR(H971*P971,\"\")","v":0},0,0,0,0,null,{"$f":"'Input| Projects'!Q971*N971*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R971*O971*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S971*P971*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T971*Q971*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U971*R971*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V971*S971*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W971*T971*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC971=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF971),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG971),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB971),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB971,'Input| Projects'!$Y971),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD971=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG971),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(SUM(AL971,AT971),\"\")","v":0},{"$f":"IFERROR(SUM(AM971,AU971),\"\")","v":0},{"$f":"IFERROR(SUM(AN971,AV971),\"\")","v":0},0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR971:$CO971)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR971:$CO971))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR971:$CO971)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR971:$CO971))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B972,\"\")","v":963},{"$f":"IFERROR(IF('Input| Projects'!C972=\"\",\"\",'Input| Projects'!C972),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D972=\"\",\"\",'Input| Projects'!D972),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I972*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J972*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K972*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L972*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M972*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N972*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O972*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F972:L972)-(SUM('Input| Projects'!I972:O972)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y972*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z972*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA972*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y972*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z972*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA972*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y972*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z972*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA972*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y972*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z972*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA972*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y972*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z972*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA972*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y972*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z972*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA972*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y972*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z972*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA972*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q972*N972*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R972*O972*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S972*P972*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T972*Q972*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U972*R972*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V972*S972*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W972*T972*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC972=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF972),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG972),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB972),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB972,'Input| Projects'!$Y972),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD972=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG972),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR972:$CO972)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR972:$CO972))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR972:$CO972)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR972:$CO972))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B973,\"\")","v":964},{"$f":"IFERROR(IF('Input| Projects'!C973=\"\",\"\",'Input| Projects'!C973),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D973=\"\",\"\",'Input| Projects'!D973),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I973*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J973*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K973*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L973*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M973*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N973*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O973*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F973:L973)-(SUM('Input| Projects'!I973:O973)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y973*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z973*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA973*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y973*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z973*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA973*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y973*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z973*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA973*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y973*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z973*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA973*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y973*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z973*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA973*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y973*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z973*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA973*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y973*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z973*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA973*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q973*N973*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R973*O973*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S973*P973*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T973*Q973*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U973*R973*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V973*S973*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W973*T973*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC973=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF973),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG973),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB973),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB973,'Input| Projects'!$Y973),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD973=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG973),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR973:$CO973)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR973:$CO973))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR973:$CO973)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR973:$CO973))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B974,\"\")","v":965},{"$f":"IFERROR(IF('Input| Projects'!C974=\"\",\"\",'Input| Projects'!C974),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D974=\"\",\"\",'Input| Projects'!D974),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I974*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J974*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K974*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L974*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M974*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N974*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O974*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F974:L974)-(SUM('Input| Projects'!I974:O974)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y974*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z974*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA974*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y974*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z974*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA974*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y974*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z974*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA974*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y974*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z974*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA974*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y974*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z974*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA974*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y974*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z974*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA974*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y974*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z974*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA974*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q974*N974*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R974*O974*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S974*P974*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T974*Q974*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U974*R974*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V974*S974*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W974*T974*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC974=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF974),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG974),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB974),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB974,'Input| Projects'!$Y974),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD974=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG974),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR974:$CO974)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR974:$CO974))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR974:$CO974)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR974:$CO974))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B975,\"\")","v":966},{"$f":"IFERROR(IF('Input| Projects'!C975=\"\",\"\",'Input| Projects'!C975),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D975=\"\",\"\",'Input| Projects'!D975),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I975*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J975*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K975*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L975*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M975*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N975*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O975*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F975:L975)-(SUM('Input| Projects'!I975:O975)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y975*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z975*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA975*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y975*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z975*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA975*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y975*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z975*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA975*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y975*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z975*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA975*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y975*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z975*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA975*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y975*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z975*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA975*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y975*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z975*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA975*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q975*N975*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R975*O975*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S975*P975*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T975*Q975*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U975*R975*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V975*S975*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W975*T975*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC975=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF975),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG975),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB975),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB975,'Input| Projects'!$Y975),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD975=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG975),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR975:$CO975)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR975:$CO975))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR975:$CO975)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR975:$CO975))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B976,\"\")","v":967},{"$f":"IFERROR(IF('Input| Projects'!C976=\"\",\"\",'Input| Projects'!C976),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D976=\"\",\"\",'Input| Projects'!D976),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I976*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J976*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K976*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L976*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M976*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N976*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O976*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F976:L976)-(SUM('Input| Projects'!I976:O976)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y976*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z976*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA976*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y976*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z976*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA976*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y976*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z976*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA976*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y976*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z976*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA976*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y976*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z976*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA976*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y976*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z976*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA976*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y976*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z976*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA976*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q976*N976*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R976*O976*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S976*P976*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T976*Q976*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U976*R976*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V976*S976*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W976*T976*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC976=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF976),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG976),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB976),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB976,'Input| Projects'!$Y976),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD976=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG976),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR976:$CO976)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR976:$CO976))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR976:$CO976)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR976:$CO976))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B977,\"\")","v":968},{"$f":"IFERROR(IF('Input| Projects'!C977=\"\",\"\",'Input| Projects'!C977),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D977=\"\",\"\",'Input| Projects'!D977),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I977*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J977*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K977*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L977*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M977*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N977*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O977*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F977:L977)-(SUM('Input| Projects'!I977:O977)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y977*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z977*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA977*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y977*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z977*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA977*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y977*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z977*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA977*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y977*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z977*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA977*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y977*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z977*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA977*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y977*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z977*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA977*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y977*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z977*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA977*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q977*N977*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R977*O977*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S977*P977*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T977*Q977*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U977*R977*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V977*S977*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W977*T977*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC977=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF977),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG977),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB977),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB977,'Input| Projects'!$Y977),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD977=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG977),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR977:$CO977)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR977:$CO977))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR977:$CO977)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR977:$CO977))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B978,\"\")","v":969},{"$f":"IFERROR(IF('Input| Projects'!C978=\"\",\"\",'Input| Projects'!C978),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D978=\"\",\"\",'Input| Projects'!D978),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I978*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J978*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K978*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L978*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M978*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N978*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O978*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F978:L978)-(SUM('Input| Projects'!I978:O978)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y978*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z978*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA978*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y978*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z978*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA978*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y978*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z978*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA978*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y978*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z978*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA978*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y978*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z978*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA978*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y978*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z978*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA978*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y978*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z978*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA978*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q978*N978*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R978*O978*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S978*P978*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T978*Q978*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U978*R978*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V978*S978*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W978*T978*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC978=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF978),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG978),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB978),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB978,'Input| Projects'!$Y978),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD978=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG978),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR978:$CO978)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR978:$CO978))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR978:$CO978)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR978:$CO978))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B979,\"\")","v":970},{"$f":"IFERROR(IF('Input| Projects'!C979=\"\",\"\",'Input| Projects'!C979),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D979=\"\",\"\",'Input| Projects'!D979),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I979*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J979*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K979*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L979*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M979*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N979*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O979*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F979:L979)-(SUM('Input| Projects'!I979:O979)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y979*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z979*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA979*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y979*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z979*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA979*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y979*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z979*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA979*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y979*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z979*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA979*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y979*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z979*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA979*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y979*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z979*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA979*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y979*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z979*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA979*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q979*N979*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R979*O979*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S979*P979*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T979*Q979*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U979*R979*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V979*S979*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W979*T979*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC979=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF979),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG979),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB979),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB979,'Input| Projects'!$Y979),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD979=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG979),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR979:$CO979)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR979:$CO979))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR979:$CO979)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR979:$CO979))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B980,\"\")","v":971},{"$f":"IFERROR(IF('Input| Projects'!C980=\"\",\"\",'Input| Projects'!C980),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D980=\"\",\"\",'Input| Projects'!D980),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I980*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J980*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K980*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L980*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M980*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N980*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O980*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F980:L980)-(SUM('Input| Projects'!I980:O980)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y980*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z980*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA980*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y980*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z980*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA980*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y980*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z980*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA980*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y980*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z980*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA980*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y980*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z980*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA980*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y980*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z980*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA980*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y980*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z980*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA980*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q980*N980*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R980*O980*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S980*P980*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T980*Q980*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U980*R980*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V980*S980*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W980*T980*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC980=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF980),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG980),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB980),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB980,'Input| Projects'!$Y980),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD980=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG980),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR980:$CO980)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR980:$CO980))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR980:$CO980)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR980:$CO980))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B981,\"\")","v":972},{"$f":"IFERROR(IF('Input| Projects'!C981=\"\",\"\",'Input| Projects'!C981),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D981=\"\",\"\",'Input| Projects'!D981),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I981*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J981*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K981*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L981*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M981*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N981*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O981*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F981:L981)-(SUM('Input| Projects'!I981:O981)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y981*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z981*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA981*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y981*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z981*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA981*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y981*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z981*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA981*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y981*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z981*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA981*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y981*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z981*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA981*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y981*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z981*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA981*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y981*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z981*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA981*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q981*N981*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R981*O981*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S981*P981*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T981*Q981*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U981*R981*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V981*S981*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W981*T981*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC981=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF981),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG981),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB981),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB981,'Input| Projects'!$Y981),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD981=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG981),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR981:$CO981)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR981:$CO981))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR981:$CO981)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR981:$CO981))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B982,\"\")","v":973},{"$f":"IFERROR(IF('Input| Projects'!C982=\"\",\"\",'Input| Projects'!C982),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D982=\"\",\"\",'Input| Projects'!D982),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I982*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J982*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K982*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L982*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M982*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N982*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O982*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F982:L982)-(SUM('Input| Projects'!I982:O982)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y982*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z982*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA982*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y982*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z982*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA982*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y982*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z982*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA982*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y982*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z982*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA982*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y982*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z982*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA982*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y982*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z982*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA982*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y982*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z982*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA982*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q982*N982*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R982*O982*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S982*P982*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T982*Q982*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U982*R982*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V982*S982*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W982*T982*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC982=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF982),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG982),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB982),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB982,'Input| Projects'!$Y982),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD982=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG982),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR982:$CO982)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR982:$CO982))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR982:$CO982)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR982:$CO982))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B983,\"\")","v":974},{"$f":"IFERROR(IF('Input| Projects'!C983=\"\",\"\",'Input| Projects'!C983),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D983=\"\",\"\",'Input| Projects'!D983),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I983*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J983*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K983*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L983*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M983*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N983*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O983*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F983:L983)-(SUM('Input| Projects'!I983:O983)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y983*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z983*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA983*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y983*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z983*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA983*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y983*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z983*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA983*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y983*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z983*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA983*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y983*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z983*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA983*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y983*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z983*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA983*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y983*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z983*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA983*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q983*N983*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R983*O983*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S983*P983*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T983*Q983*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U983*R983*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V983*S983*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W983*T983*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC983=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF983),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG983),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB983),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB983,'Input| Projects'!$Y983),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD983=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG983),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR983:$CO983)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR983:$CO983))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR983:$CO983)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR983:$CO983))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B984,\"\")","v":975},{"$f":"IFERROR(IF('Input| Projects'!C984=\"\",\"\",'Input| Projects'!C984),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D984=\"\",\"\",'Input| Projects'!D984),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I984*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J984*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K984*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L984*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M984*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N984*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O984*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F984:L984)-(SUM('Input| Projects'!I984:O984)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y984*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z984*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA984*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y984*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z984*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA984*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y984*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z984*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA984*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y984*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z984*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA984*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y984*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z984*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA984*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y984*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z984*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA984*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y984*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z984*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA984*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q984*N984*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R984*O984*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S984*P984*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T984*Q984*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U984*R984*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V984*S984*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W984*T984*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC984=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF984),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG984),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB984),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB984,'Input| Projects'!$Y984),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD984=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG984),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR984:$CO984)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR984:$CO984))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR984:$CO984)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR984:$CO984))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B985,\"\")","v":976},{"$f":"IFERROR(IF('Input| Projects'!C985=\"\",\"\",'Input| Projects'!C985),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D985=\"\",\"\",'Input| Projects'!D985),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I985*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J985*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K985*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L985*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M985*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N985*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O985*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F985:L985)-(SUM('Input| Projects'!I985:O985)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y985*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z985*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA985*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y985*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z985*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA985*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y985*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z985*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA985*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y985*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z985*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA985*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y985*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z985*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA985*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y985*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z985*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA985*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y985*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z985*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA985*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q985*N985*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R985*O985*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S985*P985*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T985*Q985*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U985*R985*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V985*S985*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W985*T985*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC985=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF985),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG985),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB985),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB985,'Input| Projects'!$Y985),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD985=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG985),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR985:$CO985)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR985:$CO985))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR985:$CO985)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR985:$CO985))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B986,\"\")","v":977},{"$f":"IFERROR(IF('Input| Projects'!C986=\"\",\"\",'Input| Projects'!C986),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D986=\"\",\"\",'Input| Projects'!D986),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I986*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J986*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K986*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L986*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M986*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N986*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O986*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F986:L986)-(SUM('Input| Projects'!I986:O986)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y986*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z986*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA986*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y986*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z986*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA986*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y986*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z986*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA986*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y986*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z986*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA986*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y986*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z986*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA986*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y986*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z986*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA986*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y986*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z986*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA986*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q986*N986*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R986*O986*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S986*P986*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T986*Q986*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U986*R986*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V986*S986*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W986*T986*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC986=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF986),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG986),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB986),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB986,'Input| Projects'!$Y986),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD986=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG986),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR986:$CO986)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR986:$CO986))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR986:$CO986)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR986:$CO986))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B987,\"\")","v":978},{"$f":"IFERROR(IF('Input| Projects'!C987=\"\",\"\",'Input| Projects'!C987),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D987=\"\",\"\",'Input| Projects'!D987),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I987*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J987*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K987*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L987*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M987*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N987*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O987*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F987:L987)-(SUM('Input| Projects'!I987:O987)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y987*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z987*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA987*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y987*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z987*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA987*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y987*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z987*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA987*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y987*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z987*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA987*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y987*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z987*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA987*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y987*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z987*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA987*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y987*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z987*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA987*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q987*N987*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R987*O987*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S987*P987*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T987*Q987*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U987*R987*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V987*S987*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W987*T987*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC987=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF987),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG987),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB987),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB987,'Input| Projects'!$Y987),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD987=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG987),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR987:$CO987)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR987:$CO987))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR987:$CO987)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR987:$CO987))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B988,\"\")","v":979},{"$f":"IFERROR(IF('Input| Projects'!C988=\"\",\"\",'Input| Projects'!C988),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D988=\"\",\"\",'Input| Projects'!D988),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I988*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J988*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K988*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L988*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M988*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N988*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O988*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F988:L988)-(SUM('Input| Projects'!I988:O988)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y988*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z988*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA988*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y988*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z988*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA988*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y988*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z988*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA988*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y988*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z988*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA988*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y988*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z988*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA988*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y988*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z988*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA988*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y988*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z988*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA988*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q988*N988*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R988*O988*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S988*P988*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T988*Q988*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U988*R988*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V988*S988*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W988*T988*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC988=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF988),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG988),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB988),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB988,'Input| Projects'!$Y988),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD988=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG988),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR988:$CO988)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR988:$CO988))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR988:$CO988)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR988:$CO988))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B989,\"\")","v":980},{"$f":"IFERROR(IF('Input| Projects'!C989=\"\",\"\",'Input| Projects'!C989),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D989=\"\",\"\",'Input| Projects'!D989),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I989*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J989*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K989*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L989*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M989*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N989*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O989*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F989:L989)-(SUM('Input| Projects'!I989:O989)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y989*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z989*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA989*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y989*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z989*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA989*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y989*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z989*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA989*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y989*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z989*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA989*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y989*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z989*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA989*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y989*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z989*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA989*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y989*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z989*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA989*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q989*N989*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R989*O989*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S989*P989*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T989*Q989*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U989*R989*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V989*S989*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W989*T989*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC989=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF989),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG989),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB989),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB989,'Input| Projects'!$Y989),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD989=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG989),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR989:$CO989)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR989:$CO989))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR989:$CO989)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR989:$CO989))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B990,\"\")","v":981},{"$f":"IFERROR(IF('Input| Projects'!C990=\"\",\"\",'Input| Projects'!C990),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D990=\"\",\"\",'Input| Projects'!D990),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I990*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J990*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K990*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L990*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M990*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N990*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O990*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F990:L990)-(SUM('Input| Projects'!I990:O990)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y990*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z990*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA990*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y990*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z990*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA990*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y990*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z990*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA990*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y990*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z990*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA990*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y990*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z990*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA990*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y990*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z990*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA990*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y990*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z990*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA990*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q990*N990*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R990*O990*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S990*P990*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T990*Q990*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U990*R990*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V990*S990*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W990*T990*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC990=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF990),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG990),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB990),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB990,'Input| Projects'!$Y990),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD990=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG990),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR990:$CO990)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR990:$CO990))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR990:$CO990)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR990:$CO990))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B991,\"\")","v":982},{"$f":"IFERROR(IF('Input| Projects'!C991=\"\",\"\",'Input| Projects'!C991),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D991=\"\",\"\",'Input| Projects'!D991),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I991*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J991*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K991*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L991*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M991*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N991*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O991*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F991:L991)-(SUM('Input| Projects'!I991:O991)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y991*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z991*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA991*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y991*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z991*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA991*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y991*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z991*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA991*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y991*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z991*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA991*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y991*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z991*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA991*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y991*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z991*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA991*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y991*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z991*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA991*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q991*N991*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R991*O991*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S991*P991*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T991*Q991*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U991*R991*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V991*S991*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W991*T991*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC991=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF991),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG991),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB991),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB991,'Input| Projects'!$Y991),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD991=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG991),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR991:$CO991)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR991:$CO991))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR991:$CO991)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR991:$CO991))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B992,\"\")","v":983},{"$f":"IFERROR(IF('Input| Projects'!C992=\"\",\"\",'Input| Projects'!C992),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D992=\"\",\"\",'Input| Projects'!D992),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I992*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J992*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K992*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L992*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M992*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N992*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O992*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F992:L992)-(SUM('Input| Projects'!I992:O992)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y992*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z992*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA992*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y992*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z992*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA992*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y992*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z992*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA992*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y992*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z992*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA992*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y992*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z992*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA992*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y992*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z992*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA992*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y992*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z992*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA992*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q992*N992*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R992*O992*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S992*P992*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T992*Q992*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U992*R992*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V992*S992*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W992*T992*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC992=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF992),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG992),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB992),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB992,'Input| Projects'!$Y992),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD992=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG992),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR992:$CO992)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR992:$CO992))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR992:$CO992)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR992:$CO992))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B993,\"\")","v":984},{"$f":"IFERROR(IF('Input| Projects'!C993=\"\",\"\",'Input| Projects'!C993),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D993=\"\",\"\",'Input| Projects'!D993),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I993*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J993*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K993*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L993*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M993*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N993*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O993*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F993:L993)-(SUM('Input| Projects'!I993:O993)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y993*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z993*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA993*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y993*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z993*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA993*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y993*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z993*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA993*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y993*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z993*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA993*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y993*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z993*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA993*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y993*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z993*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA993*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y993*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z993*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA993*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q993*N993*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R993*O993*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S993*P993*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T993*Q993*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U993*R993*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V993*S993*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W993*T993*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC993=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF993),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG993),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB993),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB993,'Input| Projects'!$Y993),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD993=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG993),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR993:$CO993)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR993:$CO993))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR993:$CO993)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR993:$CO993))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B994,\"\")","v":985},{"$f":"IFERROR(IF('Input| Projects'!C994=\"\",\"\",'Input| Projects'!C994),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D994=\"\",\"\",'Input| Projects'!D994),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I994*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J994*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K994*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L994*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M994*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N994*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O994*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F994:L994)-(SUM('Input| Projects'!I994:O994)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y994*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z994*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA994*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y994*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z994*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA994*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y994*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z994*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA994*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y994*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z994*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA994*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y994*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z994*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA994*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y994*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z994*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA994*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y994*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z994*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA994*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q994*N994*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R994*O994*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S994*P994*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T994*Q994*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U994*R994*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V994*S994*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W994*T994*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC994=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF994),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG994),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB994),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB994,'Input| Projects'!$Y994),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD994=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG994),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR994:$CO994)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR994:$CO994))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR994:$CO994)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR994:$CO994))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B995,\"\")","v":986},{"$f":"IFERROR(IF('Input| Projects'!C995=\"\",\"\",'Input| Projects'!C995),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D995=\"\",\"\",'Input| Projects'!D995),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I995*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J995*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K995*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L995*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M995*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N995*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O995*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F995:L995)-(SUM('Input| Projects'!I995:O995)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y995*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z995*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA995*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y995*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z995*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA995*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y995*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z995*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA995*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y995*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z995*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA995*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y995*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z995*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA995*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y995*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z995*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA995*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y995*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z995*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA995*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q995*N995*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R995*O995*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S995*P995*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T995*Q995*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U995*R995*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V995*S995*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W995*T995*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC995=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF995),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG995),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB995),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB995,'Input| Projects'!$Y995),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD995=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG995),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR995:$CO995)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR995:$CO995))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR995:$CO995)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR995:$CO995))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B996,\"\")","v":987},{"$f":"IFERROR(IF('Input| Projects'!C996=\"\",\"\",'Input| Projects'!C996),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D996=\"\",\"\",'Input| Projects'!D996),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I996*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J996*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K996*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L996*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M996*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N996*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O996*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F996:L996)-(SUM('Input| Projects'!I996:O996)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y996*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z996*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA996*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y996*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z996*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA996*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y996*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z996*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA996*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y996*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z996*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA996*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y996*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z996*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA996*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y996*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z996*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA996*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y996*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z996*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA996*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q996*N996*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R996*O996*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S996*P996*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T996*Q996*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U996*R996*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V996*S996*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W996*T996*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC996=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF996),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG996),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB996),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB996,'Input| Projects'!$Y996),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD996=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG996),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR996:$CO996)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR996:$CO996))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR996:$CO996)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR996:$CO996))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B997,\"\")","v":988},{"$f":"IFERROR(IF('Input| Projects'!C997=\"\",\"\",'Input| Projects'!C997),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D997=\"\",\"\",'Input| Projects'!D997),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I997*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J997*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K997*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L997*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M997*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N997*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O997*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F997:L997)-(SUM('Input| Projects'!I997:O997)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y997*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z997*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA997*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y997*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z997*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA997*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y997*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z997*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA997*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y997*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z997*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA997*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y997*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z997*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA997*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y997*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z997*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA997*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y997*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z997*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA997*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q997*N997*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R997*O997*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S997*P997*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T997*Q997*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U997*R997*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V997*S997*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W997*T997*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC997=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF997),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG997),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB997),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB997,'Input| Projects'!$Y997),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD997=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG997),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR997:$CO997)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR997:$CO997))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR997:$CO997)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR997:$CO997))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B998,\"\")","v":989},{"$f":"IFERROR(IF('Input| Projects'!C998=\"\",\"\",'Input| Projects'!C998),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D998=\"\",\"\",'Input| Projects'!D998),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I998*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J998*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K998*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L998*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M998*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N998*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O998*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F998:L998)-(SUM('Input| Projects'!I998:O998)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y998*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z998*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA998*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y998*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z998*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA998*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y998*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z998*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA998*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y998*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z998*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA998*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y998*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z998*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA998*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y998*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z998*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA998*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y998*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z998*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA998*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q998*N998*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R998*O998*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S998*P998*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T998*Q998*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U998*R998*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V998*S998*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W998*T998*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC998=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF998),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG998),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB998),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB998,'Input| Projects'!$Y998),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD998=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG998),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR998:$CO998)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR998:$CO998))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR998:$CO998)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR998:$CO998))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B999,\"\")","v":990},{"$f":"IFERROR(IF('Input| Projects'!C999=\"\",\"\",'Input| Projects'!C999),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D999=\"\",\"\",'Input| Projects'!D999),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I999*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J999*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K999*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L999*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M999*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N999*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O999*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F999:L999)-(SUM('Input| Projects'!I999:O999)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y999*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z999*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA999*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y999*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z999*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA999*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y999*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z999*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA999*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y999*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z999*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA999*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y999*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z999*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA999*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y999*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z999*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA999*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y999*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z999*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA999*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q999*N999*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R999*O999*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S999*P999*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T999*Q999*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U999*R999*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V999*S999*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W999*T999*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC999=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF999),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG999),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB999),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB999,'Input| Projects'!$Y999),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD999=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG999),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR999:$CO999)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR999:$CO999))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR999:$CO999)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR999:$CO999))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B1000,\"\")","v":991},{"$f":"IFERROR(IF('Input| Projects'!C1000=\"\",\"\",'Input| Projects'!C1000),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D1000=\"\",\"\",'Input| Projects'!D1000),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I1000*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J1000*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K1000*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L1000*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M1000*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N1000*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O1000*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F1000:L1000)-(SUM('Input| Projects'!I1000:O1000)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y1000*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1000*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1000*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1000*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1000*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1000*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1000*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1000*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1000*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1000*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1000*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1000*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1000*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1000*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1000*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1000*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1000*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1000*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1000*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1000*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1000*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q1000*N1000*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R1000*O1000*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S1000*P1000*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T1000*Q1000*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U1000*R1000*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V1000*S1000*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W1000*T1000*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1000=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF1000),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG1000),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1000),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1000,'Input| Projects'!$Y1000),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1000=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG1000),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1000:$CO1000)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1000:$CO1000))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1000:$CO1000)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1000:$CO1000))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B1001,\"\")","v":992},{"$f":"IFERROR(IF('Input| Projects'!C1001=\"\",\"\",'Input| Projects'!C1001),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D1001=\"\",\"\",'Input| Projects'!D1001),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I1001*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J1001*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K1001*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L1001*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M1001*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N1001*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O1001*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F1001:L1001)-(SUM('Input| Projects'!I1001:O1001)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y1001*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1001*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1001*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1001*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1001*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1001*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1001*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1001*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1001*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1001*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1001*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1001*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1001*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1001*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1001*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1001*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1001*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1001*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1001*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1001*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1001*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q1001*N1001*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R1001*O1001*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S1001*P1001*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T1001*Q1001*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U1001*R1001*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V1001*S1001*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W1001*T1001*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1001=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF1001),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG1001),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1001),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1001,'Input| Projects'!$Y1001),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1001=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG1001),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1001:$CO1001)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1001:$CO1001))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1001:$CO1001)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1001:$CO1001))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B1002,\"\")","v":993},{"$f":"IFERROR(IF('Input| Projects'!C1002=\"\",\"\",'Input| Projects'!C1002),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D1002=\"\",\"\",'Input| Projects'!D1002),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I1002*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J1002*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K1002*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L1002*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M1002*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N1002*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O1002*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F1002:L1002)-(SUM('Input| Projects'!I1002:O1002)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y1002*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1002*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1002*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1002*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1002*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1002*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1002*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1002*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1002*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1002*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1002*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1002*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1002*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1002*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1002*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1002*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1002*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1002*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1002*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1002*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1002*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q1002*N1002*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R1002*O1002*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S1002*P1002*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T1002*Q1002*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U1002*R1002*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V1002*S1002*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W1002*T1002*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1002=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF1002),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG1002),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1002),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1002,'Input| Projects'!$Y1002),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1002=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG1002),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1002:$CO1002)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1002:$CO1002))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1002:$CO1002)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1002:$CO1002))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B1003,\"\")","v":994},{"$f":"IFERROR(IF('Input| Projects'!C1003=\"\",\"\",'Input| Projects'!C1003),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D1003=\"\",\"\",'Input| Projects'!D1003),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I1003*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J1003*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K1003*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L1003*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M1003*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N1003*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O1003*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F1003:L1003)-(SUM('Input| Projects'!I1003:O1003)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y1003*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1003*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1003*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1003*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1003*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1003*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1003*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1003*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1003*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1003*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1003*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1003*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1003*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1003*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1003*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1003*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1003*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1003*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1003*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1003*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1003*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q1003*N1003*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R1003*O1003*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S1003*P1003*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T1003*Q1003*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U1003*R1003*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V1003*S1003*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W1003*T1003*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1003=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF1003),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG1003),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1003),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1003,'Input| Projects'!$Y1003),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1003=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG1003),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1003:$CO1003)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1003:$CO1003))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1003:$CO1003)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1003:$CO1003))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B1004,\"\")","v":995},{"$f":"IFERROR(IF('Input| Projects'!C1004=\"\",\"\",'Input| Projects'!C1004),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D1004=\"\",\"\",'Input| Projects'!D1004),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I1004*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J1004*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K1004*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L1004*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M1004*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N1004*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O1004*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F1004:L1004)-(SUM('Input| Projects'!I1004:O1004)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y1004*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1004*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1004*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1004*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1004*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1004*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1004*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1004*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1004*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1004*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1004*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1004*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1004*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1004*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1004*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1004*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1004*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1004*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1004*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1004*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1004*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q1004*N1004*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R1004*O1004*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S1004*P1004*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T1004*Q1004*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U1004*R1004*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V1004*S1004*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W1004*T1004*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1004=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF1004),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG1004),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1004),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1004,'Input| Projects'!$Y1004),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1004=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG1004),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1004:$CO1004)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1004:$CO1004))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1004:$CO1004)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1004:$CO1004))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B1005,\"\")","v":996},{"$f":"IFERROR(IF('Input| Projects'!C1005=\"\",\"\",'Input| Projects'!C1005),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D1005=\"\",\"\",'Input| Projects'!D1005),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I1005*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J1005*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K1005*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L1005*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M1005*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N1005*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O1005*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F1005:L1005)-(SUM('Input| Projects'!I1005:O1005)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y1005*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1005*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1005*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1005*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1005*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1005*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1005*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1005*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1005*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1005*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1005*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1005*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1005*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1005*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1005*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1005*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1005*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1005*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1005*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1005*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1005*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q1005*N1005*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R1005*O1005*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S1005*P1005*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T1005*Q1005*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U1005*R1005*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V1005*S1005*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W1005*T1005*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1005=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF1005),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG1005),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1005),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1005,'Input| Projects'!$Y1005),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1005=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG1005),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1005:$CO1005)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1005:$CO1005))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1005:$CO1005)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1005:$CO1005))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B1006,\"\")","v":997},{"$f":"IFERROR(IF('Input| Projects'!C1006=\"\",\"\",'Input| Projects'!C1006),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D1006=\"\",\"\",'Input| Projects'!D1006),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I1006*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J1006*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K1006*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L1006*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M1006*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N1006*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O1006*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F1006:L1006)-(SUM('Input| Projects'!I1006:O1006)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y1006*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1006*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1006*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1006*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1006*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1006*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1006*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1006*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1006*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1006*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1006*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1006*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1006*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1006*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1006*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1006*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1006*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1006*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1006*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1006*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1006*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q1006*N1006*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R1006*O1006*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S1006*P1006*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T1006*Q1006*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U1006*R1006*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V1006*S1006*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W1006*T1006*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1006=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF1006),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG1006),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1006),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1006,'Input| Projects'!$Y1006),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1006=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG1006),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1006:$CO1006)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1006:$CO1006))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1006:$CO1006)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1006:$CO1006))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B1007,\"\")","v":998},{"$f":"IFERROR(IF('Input| Projects'!C1007=\"\",\"\",'Input| Projects'!C1007),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D1007=\"\",\"\",'Input| Projects'!D1007),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I1007*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J1007*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K1007*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L1007*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M1007*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N1007*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O1007*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F1007:L1007)-(SUM('Input| Projects'!I1007:O1007)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y1007*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1007*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1007*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1007*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1007*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1007*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1007*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1007*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1007*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1007*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1007*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1007*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1007*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1007*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1007*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1007*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1007*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1007*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1007*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1007*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1007*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q1007*N1007*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R1007*O1007*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S1007*P1007*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T1007*Q1007*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U1007*R1007*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V1007*S1007*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W1007*T1007*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1007=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF1007),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG1007),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1007),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1007,'Input| Projects'!$Y1007),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1007=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG1007),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1007:$CO1007)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1007:$CO1007))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1007:$CO1007)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1007:$CO1007))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B1008,\"\")","v":999},{"$f":"IFERROR(IF('Input| Projects'!C1008=\"\",\"\",'Input| Projects'!C1008),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D1008=\"\",\"\",'Input| Projects'!D1008),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I1008*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J1008*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K1008*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L1008*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M1008*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N1008*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O1008*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F1008:L1008)-(SUM('Input| Projects'!I1008:O1008)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y1008*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1008*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1008*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1008*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1008*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1008*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1008*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1008*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1008*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1008*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1008*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1008*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1008*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1008*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1008*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1008*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1008*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1008*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1008*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1008*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1008*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q1008*N1008*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R1008*O1008*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S1008*P1008*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T1008*Q1008*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U1008*R1008*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V1008*S1008*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W1008*T1008*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1008=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF1008),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG1008),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1008),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1008,'Input| Projects'!$Y1008),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1008=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG1008),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1008:$CO1008)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1008:$CO1008))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1008:$CO1008)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1008:$CO1008))","v":""},""]
[null,{"$f":"IFERROR('Input| Projects'!B1009,\"\")","v":1000},{"$f":"IFERROR(IF('Input| Projects'!C1009=\"\",\"\",'Input| Projects'!C1009),\"\")","v":""},{"$f":"IFERROR(IF('Input| Projects'!D1009=\"\",\"\",'Input| Projects'!D1009),\"\")","v":""},null,{"$f":"IFERROR('Input| Projects'!I1009*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!J1009*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!K1009*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!L1009*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!M1009*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!N1009*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IFERROR('Input| Projects'!O1009*'Input| Escalations'!$K$19,\"\")","v":0},{"$f":"IF(ABS(SUM(F1009:L1009)-(SUM('Input| Projects'!I1009:O1009)*'Input| Escalations'!$K$19))<0.0000001,\"\",1)","v":""},{"$f":"'Input| Projects'!$Y1009*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1009*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1009*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!N$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1009*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1009*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1009*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!O$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1009*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1009*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1009*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!P$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1009*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1009*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1009*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!Q$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1009*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1009*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1009*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!R$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1009*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1009*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1009*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!S$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},{"$f":"'Input| Projects'!$Y1009*INDEX('Input| Escalations'!$H$35:$N$35,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$Z1009*INDEX('Input| Escalations'!$H$36:$N$36,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+'Input| Projects'!$AA1009*INDEX('Input| Escalations'!$H$37:$N$37,MATCH('Calc| Project Costs'!T$9,'Input| Escalations'!$H$25:$N$25,0))+1","v":1},null,0,0,0,0,0,0,0,null,{"$f":"'Input| Projects'!Q1009*N1009*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!R1009*O1009*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!S1009*P1009*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!T1009*Q1009*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!U1009*R1009*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!V1009*S1009*'Input| Escalations'!$K$19","v":0},{"$f":"'Input| Projects'!W1009*T1009*'Input| Escalations'!$K$19","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!C$8,'Calc| Project Costs'!V1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!C$61,'Input| Projects'!$AF1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!D$8,'Calc| Project Costs'!W1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!D$61,'Input| Projects'!$AF1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!E$8,'Calc| Project Costs'!X1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!E$61,'Input| Projects'!$AF1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!F$8,'Calc| Project Costs'!Y1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!F$61,'Input| Projects'!$AF1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!G$8,'Calc| Project Costs'!Z1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!G$61,'Input| Projects'!$AF1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!H$8,'Calc| Project Costs'!AA1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!H$61,'Input| Projects'!$AF1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!I$8,'Calc| Project Costs'!AB1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AC1009=\"Yes\"),'Calc| Overheads Allocation'!I$61,'Input| Projects'!$AF1009),\"\"))),\"\")","v":0},null,{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!C$9,'Calc| Project Costs'!V1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!C$62,'Input| Projects'!$AG1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!D$9,'Calc| Project Costs'!W1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!D$62,'Input| Projects'!$AG1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!E$9,'Calc| Project Costs'!X1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!E$62,'Input| Projects'!$AG1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!F$9,'Calc| Project Costs'!Y1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!F$62,'Input| Projects'!$AG1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!G$9,'Calc| Project Costs'!Z1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!G$62,'Input| Projects'!$AG1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!H$9,'Calc| Project Costs'!AA1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!H$62,'Input| Projects'!$AG1009),\"\"))),\"\")","v":0},{"$f":"IFERROR(IF('Input| Overheads'!$C$42=\"Direct costs\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1009),IF('Input| Overheads'!$C$42=\"Internal labour\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!I$9,'Calc| Project Costs'!AB1009,'Input| Projects'!$Y1009),IF('Input| Overheads'!$C$42=\"DNSP defined\",SUMPRODUCT(--('Input| Projects'!$AD1009=\"Yes\"),'Calc| Overheads Allocation'!I$62,'Input| Projects'!$AG1009),\"\"))),\"\")","v":0},null,0,0,0,0,0,0,0,null,"","","","","","","",null,0,0,0,0,0,0,0,null,{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1009:$CO1009)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Dx\",'Input| Projects'!$AR1009:$CO1009))","v":""},{"$f":"IF(SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1009:$CO1009)=0,\"\",SUMIF('Input| Projects'!$AR$8:$CO$8,\"Tx\",'Input| Projects'!$AR1009:$CO1009))","v":""},""]

{"sheet":"Output| PTRM (D)","index":12,"n_rows":223,"n_cols":18,"rows_kept":223,"cut":false,"hidden":false,"merged":[[4,11,4,17],[59,2,59,8],[114,2,114,8],[169,2,169,8],[169,0,169,1],[114,0,114,1],[59,0,59,1],[4,0,4,1],[4,2,4,8]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},"Sheet Validation",{"$f":"'Model Validation'!$C$18","v":0}]
[null,null,{"$f":"IFERROR(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),\"\")","v":"Output| PTRM (D)"}]
[]
[null,null,{"$f":"IFERROR(LEFT('Calc| Project Costs'!BZ7,2)+1&\". Forecast gross capital expenditure – as incurred ($millions \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\") (Distribution)\",\"\")","v":"56. Forecast gross capital expenditure – as incurred ($millions June 2025) (Distribution)"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(C170,2)+1&\". Forecast immediate expensing of capital expenditure – as incurred ($millions \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\") (Distribution)\",\"\")","v":"60. Forecast immediate expensing of capital expenditure – as incurred ($millions June 2025) (Distribution)"}]
[null,null,null,{"$f":"IF(ABS('Calc| Project Costs'!BT6/10^3-D58)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Project Costs'!BU6/10^3-E58)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Project Costs'!BV6/10^3-F58)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Project Costs'!BW6/10^3-G58)<0.0000001,0,1)","v":0},{"$f":"IF(ABS('Calc| Project Costs'!BX6/10^3-H58)<0.0000001,0,1)","v":0},null,null,null,null,{"$f":"IF(ABS((SUMPRODUCT(D8:D57,'Input| Expensing'!P8:P57)-SUMPRODUCT(D118:D167,'Input| Expensing'!P8:P57))-M58)<0.0000001,0,1)","v":0},{"$f":"IF(ABS((SUMPRODUCT(E8:E57,'Input| Expensing'!Q8:Q57)-SUMPRODUCT(E118:E167,'Input| Expensing'!Q8:Q57))-N58)<0.0000001,0,1)","v":0},{"$f":"IF(ABS((SUMPRODUCT(F8:F57,'Input| Expensing'!R8:R57)-SUMPRODUCT(F118:F167,'Input| Expensing'!R8:R57))-O58)<0.0000001,0,1)","v":0},{"$f":"IF(ABS((SUMPRODUCT(G8:G57,'Input| Expensing'!S8:S57)-SUMPRODUCT(G118:G167,'Input| Expensing'!S8:S57))-P58)<0.0000001,0,1)","v":0},{"$f":"IF(ABS((SUMPRODUCT(H8:H57,'Input| Expensing'!T8:T57)-SUMPRODUCT(H118:H167,'Input| Expensing'!T8:T57))-Q58)<0.0000001,0,1)","v":0}]
[null,null,"PTRM asset class",{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Total",null,null,"PTRM asset class",{"$f":"D7","v":"2025-26"},{"$f":"E7","v":"2026-27"},{"$f":"F7","v":"2027-28"},{"$f":"G7","v":"2028-29"},{"$f":"H7","v":"2029-30"},"Total"]
[null,1,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F8))),\"\")","v":"Trunk Wilton-Sydney"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C8,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C8,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C8,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C8,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C8,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},{"$f":"IFERROR(SUM(D8:H8),\"\")","v":0},null,1,{"$f":"IFERROR(C8,\"\")","v":"Trunk Wilton-Sydney"},{"$f":"IFERROR((D8-D118)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L8,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E8-E118)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L8,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F8-F118)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L8,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G8-G118)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L8,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H8-H118)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L8,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR(SUM(M8:Q8),\"\")","v":0}]
[null,{"$f":"IFERROR(B8+1,\"\")","v":2},{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F9))),\"\")","v":"Trunk Sydney-Newcastle"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C9,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":7.6485602016064663E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C9,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":1.6623585612264431},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C9,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":1.6829972144270997},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C9,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C9,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},3.4218413776696073,null,{"$f":"IFERROR(K8+1,\"\")","v":2},"Trunk Sydney-Newcastle",{"$f":"IFERROR((D9-D119)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L9,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E9-E119)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L9,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F9-F119)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L9,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G9-G119)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L9,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H9-H119)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L9,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR(SUM(M9:Q9),\"\")","v":0}]
[null,{"$f":"IFERROR(B9+1,\"\")","v":3},{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F10))),\"\")","v":"Trunk Wilton-Wollongong"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C10,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C10,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C10,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C10,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C10,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,{"$f":"IFERROR(K9+1,\"\")","v":3},"Trunk Wilton-Wollongong",{"$f":"IFERROR((D10-D120)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L10,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E10-E120)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L10,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F10-F120)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L10,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G10-G120)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L10,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H10-H120)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L10,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,4,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F11))),\"\")","v":"Contract Meters"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C11,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":2.0934359687668556},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C11,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":7.931182098554344},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C11,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":1.7530821589039833},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C11,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":1.1306466931271075},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C11,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0.68784073387304911},13.596187653225339,null,4,"Contract Meters",{"$f":"IFERROR((D11-D121)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L11,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E11-E121)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L11,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F11-F121)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L11,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G11-G121)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L11,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H11-H121)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L11,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,5,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F12))),\"\")","v":"Fixed Plant - Distribution"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C12,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":35.608980093803737},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C12,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":18.723887189449016},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C12,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":15.287827259766098},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C12,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":7.6056807111950953},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C12,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":6.5874981606925784},83.813873414906524,null,5,"Fixed Plant - Distribution",{"$f":"IFERROR((D12-D122)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L12,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E12-E122)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L12,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F12-F122)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L12,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G12-G122)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L12,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H12-H122)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L12,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,6,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F13))),\"\")","v":"HP Mains"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C13,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":33.559443292443497},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C13,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":54.189525517653848},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C13,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":40.062637314044515},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C13,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":12.551080125525061},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C13,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":7.5410839399724159},147.90377018963935,null,6,"HP Mains",{"$f":"IFERROR((D13-D123)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L13,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E13-E123)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L13,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F13-F123)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L13,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G13-G123)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L13,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H13-H123)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L13,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,7,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F14))),\"\")","v":"HP Services"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C14,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":1.5330846060154146},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C14,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":1.5351724910929303},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C14,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":1.5371395344105825},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C14,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":1.539460449540393},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C14,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":1.5419852818733781},7.6868423629326994,null,7,"HP Services",{"$f":"IFERROR((D14-D124)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L14,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E14-E124)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L14,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F14-F124)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L14,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G14-G124)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L14,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H14-H124)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L14,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,8,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F15))),\"\")","v":"MP Mains"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C15,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":23.480131248744119},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C15,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":22.134989456914745},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C15,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":19.036647010487943},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C15,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":17.105336393466899},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C15,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":17.249505893211921},99.006610002825624,null,8,"MP Mains",{"$f":"IFERROR((D15-D125)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L15,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E15-E125)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L15,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F15-F125)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L15,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G15-G125)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L15,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H15-H125)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L15,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,9,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F16))),\"\")","v":"MP Services"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C16,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":46.381966425591244},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C16,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":53.220259884481628},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C16,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":45.332595045022906},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C16,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":36.337541004068818},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C16,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":25.875868600812073},207.14823095997667,null,9,"MP Services",{"$f":"IFERROR((D16-D126)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L16,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E16-E126)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L16,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F16-F126)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L16,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G16-G126)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L16,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H16-H126)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L16,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,10,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F17))),\"\")","v":"Meter Reading Devices"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C17,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":1.9743344699350933},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C17,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":2.3416418650038011},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C17,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":2.2405381451813069},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C17,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":2.1575755083894239},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C17,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":2.0768912941030839},10.790981282612709,null,10,"Meter Reading Devices",{"$f":"IFERROR((D17-D127)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L17,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E17-E127)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L17,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F17-F127)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L17,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G17-G127)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L17,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H17-H127)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L17,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,11,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F18))),\"\")","v":"Country POTS"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C18,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C18,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C18,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C18,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C18,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,11,"Country POTS",{"$f":"IFERROR((D18-D128)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L18,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E18-E128)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L18,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F18-F128)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L18,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G18-G128)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L18,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H18-H128)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L18,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,12,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F19))),\"\")","v":"Tariff Meters"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C19,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":30.336549179063052},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C19,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":28.987587037854475},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C19,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":35.340627272455251},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C19,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":42.85677330271912},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C19,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":39.333219539214461},176.85475633130636,null,12,"Tariff Meters",{"$f":"IFERROR((D19-D129)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L19,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E19-E129)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L19,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F19-F129)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L19,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G19-G129)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L19,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H19-H129)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L19,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,13,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F20))),\"\")","v":"Computers - IT Infrastructure"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C20,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0.1821186430439912},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C20,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0.18299122583890948},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C20,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0.18381292872270355},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C20,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0.18478198664676571},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C20,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0.1858356102312603},0.91954039448363012,null,13,"Computers - IT Infrastructure",{"$f":"IFERROR((D20-D130)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L20,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E20-E130)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L20,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F20-F130)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L20,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G20-G130)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L20,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H20-H130)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L20,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,14,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F21))),\"\")","v":"Fixed Plant"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C21,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C21,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C21,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C21,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C21,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,14,"Fixed Plant",{"$f":"IFERROR((D21-D131)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L21,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E21-E131)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L21,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F21-F131)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L21,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G21-G131)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L21,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H21-H131)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L21,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,15,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F22))),\"\")","v":"Furniture"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C22,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C22,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C22,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C22,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C22,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,15,"Furniture",{"$f":"IFERROR((D22-D132)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L22,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E22-E132)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L22,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F22-F132)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L22,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G22-G132)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L22,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H22-H132)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L22,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,16,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F23))),\"\")","v":"Land"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C23,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C23,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C23,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C23,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C23,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,16,"Land",{"$f":"IFERROR((D23-D133)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L23,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E23-E133)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L23,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F23-F133)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L23,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G23-G133)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L23,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H23-H133)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L23,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,17,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F24))),\"\")","v":"Low value assets"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C24,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C24,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C24,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C24,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C24,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,17,"Low value assets",{"$f":"IFERROR((D24-D134)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L24,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E24-E134)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L24,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F24-F134)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L24,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G24-G134)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L24,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H24-H134)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L24,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,18,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F25))),\"\")","v":"Mobile Plant"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C25,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":1.0791981958065631},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C25,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":1.6924886988221557},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C25,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":3.2312903245703697},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C25,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":1.3579666062681961},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C25,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":1.3579666062681961},8.7189104317354804,null,18,"Mobile Plant",{"$f":"IFERROR((D25-D135)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L25,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E25-E135)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L25,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F25-F135)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L25,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G25-G135)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L25,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H25-H135)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L25,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,19,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F26))),\"\")","v":"Vehicles"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C26,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":1.6586720422467165},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C26,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":2.029991564981612},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C26,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":4.8935006772435061},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C26,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":5.9634138365952536},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C26,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":5.4883924651686309},20.033970586235718,null,19,"Vehicles",{"$f":"IFERROR((D26-D136)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L26,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E26-E136)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L26,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F26-F136)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L26,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G26-G136)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L26,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H26-H136)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L26,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,20,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F27))),\"\")","v":"Existing pigging and inspection costs"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C27,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C27,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C27,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C27,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C27,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,20,"Existing pigging and inspection costs",{"$f":"IFERROR((D27-D137)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L27,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E27-E137)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L27,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F27-F137)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L27,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G27-G137)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L27,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H27-H137)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L27,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,21,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F28))),\"\")","v":"Leasehold Improvements (SL)"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C28,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C28,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C28,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C28,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C28,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,21,"Leasehold Improvements (SL)",{"$f":"IFERROR((D28-D138)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L28,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E28-E138)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L28,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F28-F138)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L28,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G28-G138)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L28,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H28-H138)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L28,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,22,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F29))),\"\")","v":"Buildings (SL)"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C29,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":1.527016359947579},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C29,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":2.0323913853168647},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C29,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":2.0343131531094403},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C29,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0.97072505539892673},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C29,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0.97189959169969764},7.5363455454725088,null,22,"Buildings (SL)",{"$f":"IFERROR((D29-D139)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L29,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E29-E139)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L29,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F29-F139)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L29,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G29-G139)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L29,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H29-H139)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L29,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,23,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F30))),\"\")","v":"Software - Inhouse (SL)"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C30,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":11.605054242506252},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C30,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":12.779694268164485},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C30,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":8.3807249827433221},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C30,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":6.3569308397247699},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C30,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":5.9010907133332502},45.023495046472078,null,23,"Software - Inhouse (SL)",{"$f":"IFERROR((D30-D140)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L30,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E30-E140)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L30,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F30-F140)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L30,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G30-G140)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L30,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H30-H140)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L30,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,24,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F31))),\"\")","v":"Equity raising costs"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C31,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C31,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C31,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C31,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C31,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,24,"Equity raising costs",{"$f":"IFERROR((D31-D141)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L31,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E31-E141)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L31,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F31-F141)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L31,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G31-G141)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L31,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H31-H141)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L31,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,25,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F32))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C32,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C32,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C32,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C32,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C32,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,25,"",{"$f":"IFERROR((D32-D142)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L32,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E32-E142)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L32,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F32-F142)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L32,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G32-G142)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L32,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H32-H142)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L32,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,26,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F33))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C33,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C33,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C33,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C33,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C33,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,26,"",{"$f":"IFERROR((D33-D143)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L33,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E33-E143)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L33,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F33-F143)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L33,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G33-G143)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L33,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H33-H143)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L33,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,27,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F34))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C34,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C34,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C34,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C34,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C34,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,27,"",{"$f":"IFERROR((D34-D144)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L34,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E34-E144)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L34,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F34-F144)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L34,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G34-G144)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L34,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H34-H144)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L34,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,28,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F35))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C35,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C35,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C35,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C35,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C35,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,28,"",{"$f":"IFERROR((D35-D145)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L35,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E35-E145)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L35,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F35-F145)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L35,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G35-G145)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L35,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H35-H145)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L35,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,29,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F36))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C36,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C36,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C36,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C36,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C36,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,29,"",{"$f":"IFERROR((D36-D146)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L36,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E36-E146)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L36,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F36-F146)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L36,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G36-G146)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L36,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H36-H146)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L36,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,30,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F37))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C37,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C37,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C37,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C37,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C37,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,30,"",{"$f":"IFERROR((D37-D147)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L37,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E37-E147)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L37,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F37-F147)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L37,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G37-G147)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L37,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H37-H147)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L37,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,31,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F38))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C38,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C38,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C38,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C38,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C38,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,31,"",{"$f":"IFERROR((D38-D148)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L38,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E38-E148)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L38,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F38-F148)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L38,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G38-G148)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L38,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H38-H148)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L38,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,32,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F39))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C39,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C39,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C39,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C39,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C39,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,32,"",{"$f":"IFERROR((D39-D149)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L39,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E39-E149)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L39,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F39-F149)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L39,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G39-G149)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L39,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H39-H149)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L39,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,33,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F40))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C40,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C40,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C40,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C40,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C40,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,33,{"$f":"IFERROR(C40,\"\")","v":""},{"$f":"IFERROR((D40-D150)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L40,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E40-E150)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L40,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F40-F150)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L40,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G40-G150)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L40,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H40-H150)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L40,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,34,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F41))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C41,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C41,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C41,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C41,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C41,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,34,"",{"$f":"IFERROR((D41-D151)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L41,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E41-E151)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L41,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F41-F151)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L41,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G41-G151)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L41,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H41-H151)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L41,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,35,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F42))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C42,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C42,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C42,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C42,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C42,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,35,"",{"$f":"IFERROR((D42-D152)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L42,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E42-E152)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L42,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F42-F152)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L42,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G42-G152)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L42,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H42-H152)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L42,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,36,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F43))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C43,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C43,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C43,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C43,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C43,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,36,"",{"$f":"IFERROR((D43-D153)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L43,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E43-E153)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L43,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F43-F153)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L43,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G43-G153)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L43,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H43-H153)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L43,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,37,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F44))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C44,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C44,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C44,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C44,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C44,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,37,"",{"$f":"IFERROR((D44-D154)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L44,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E44-E154)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L44,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F44-F154)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L44,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G44-G154)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L44,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H44-H154)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L44,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,38,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F45))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C45,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C45,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C45,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C45,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C45,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,38,"",{"$f":"IFERROR((D45-D155)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L45,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E45-E155)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L45,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F45-F155)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L45,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G45-G155)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L45,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H45-H155)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L45,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,39,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F46))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C46,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C46,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C46,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C46,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C46,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,39,"",{"$f":"IFERROR((D46-D156)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L46,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E46-E156)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L46,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F46-F156)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L46,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G46-G156)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L46,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H46-H156)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L46,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,40,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F47))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C47,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C47,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C47,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C47,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C47,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,40,"",{"$f":"IFERROR((D47-D157)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L47,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E47-E157)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L47,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F47-F157)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L47,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G47-G157)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L47,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H47-H157)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L47,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,41,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F48))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C48,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C48,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C48,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C48,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C48,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,41,"",{"$f":"IFERROR((D48-D158)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L48,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E48-E158)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L48,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F48-F158)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L48,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G48-G158)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L48,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H48-H158)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L48,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,42,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F49))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C49,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C49,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C49,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C49,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C49,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,42,"",{"$f":"IFERROR((D49-D159)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L49,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E49-E159)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L49,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F49-F159)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L49,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G49-G159)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L49,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H49-H159)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L49,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,43,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F50))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C50,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C50,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C50,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C50,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C50,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,43,"",{"$f":"IFERROR((D50-D160)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L50,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E50-E160)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L50,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F50-F160)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L50,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G50-G160)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L50,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H50-H160)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L50,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,44,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F51))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C51,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C51,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C51,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C51,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C51,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,44,"",{"$f":"IFERROR((D51-D161)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L51,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E51-E161)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L51,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F51-F161)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L51,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G51-G161)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L51,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H51-H161)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L51,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,45,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F52))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C52,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C52,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C52,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C52,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C52,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,45,"",{"$f":"IFERROR((D52-D162)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L52,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E52-E162)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L52,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F52-F162)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L52,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G52-G162)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L52,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H52-H162)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L52,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,46,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F53))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C53,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C53,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C53,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C53,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C53,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,46,"",{"$f":"IFERROR((D53-D163)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L53,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E53-E163)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L53,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F53-F163)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L53,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G53-G163)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L53,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H53-H163)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L53,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,47,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F54))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C54,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C54,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C54,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C54,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C54,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,47,"",{"$f":"IFERROR((D54-D164)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L54,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E54-E164)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L54,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F54-F164)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L54,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G54-G164)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L54,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H54-H164)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L54,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,48,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F55))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C55,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C55,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C55,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C55,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C55,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,48,"",{"$f":"IFERROR((D55-D165)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L55,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E55-E165)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L55,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F55-F165)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L55,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G55-G165)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L55,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H55-H165)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L55,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,49,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F56))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C56,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C56,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C56,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C56,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C56,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,49,"",{"$f":"IFERROR((D56-D166)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L56,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E56-E166)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L56,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F56-F166)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L56,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G56-G166)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L56,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H56-H166)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L56,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,50,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$57,SMALL(IF('Input| Setup'!$F$8:$F$57=\"DX\",ROW('Input| Setup'!$F$8:$F$57)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F57))),\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C57,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BT$10:BT$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C57,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BU$10:BU$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C57,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BV$10:BV$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C57,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BW$10:BW$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C57,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BX$10:BX$1009)/10^3","v":0},0,null,50,"",{"$f":"IFERROR((D57-D167)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L57,'Input| Expensing'!$C$8:$C$57,0),MATCH(M$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((E57-E167)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L57,'Input| Expensing'!$C$8:$C$57,0),MATCH(N$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((F57-F167)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L57,'Input| Expensing'!$C$8:$C$57,0),MATCH(O$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((G57-G167)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L57,'Input| Expensing'!$C$8:$C$57,0),MATCH(P$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},{"$f":"IFERROR((H57-H167)*INDEX('Input| Expensing'!$F$8:$J$57,MATCH($L57,'Input| Expensing'!$C$8:$C$57,0),MATCH(Q$7,'Input| Expensing'!$F$7:$J$7,0)),\"\")","v":0},0]
[null,null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F58))),\"\")","v":""},{"$f":"IFERROR(SUM(D8:D57),\"\")","v":191.09647036993013},209.44416124535525,180.99773302108906,136.11791251266584,114.79907843045399,832.45535557949438,null,null,"Total",{"$f":"IFERROR(SUM(M8:M57),\"\")","v":0},0,0,0,0,0]
[]
[null,null,{"$f":"IFERROR(LEFT(C5,2)+1&\". Forecast capital contributions – Type 1 – as incurred ($millions \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\") (Distribution)\",\"\")","v":"57. Forecast capital contributions – Type 1 – as incurred ($millions June 2025) (Distribution)"}]
[null,null,null,{"$f":"IF(ABS(('Calc| Project Costs'!AF6+'Calc| Project Costs'!BL6)/10^3-D113)<0.0000001,0,1)","v":0},{"$f":"IF(ABS(('Calc| Project Costs'!AG6+'Calc| Project Costs'!BM6)/10^3-E113)<0.0000001,0,1)","v":0},{"$f":"IF(ABS(('Calc| Project Costs'!AH6+'Calc| Project Costs'!BN6)/10^3-F113)<0.0000001,0,1)","v":0},{"$f":"IF(ABS(('Calc| Project Costs'!AI6+'Calc| Project Costs'!BO6)/10^3-G113)<0.0000001,0,1)","v":0},{"$f":"IF(ABS(('Calc| Project Costs'!AJ6+'Calc| Project Costs'!BP6)/10^3-H113)<0.0000001,0,1)","v":0}]
[null,null,"PTRM asset class",{"$f":"D$7","v":"2025-26"},{"$f":"E$7","v":"2026-27"},{"$f":"F$7","v":"2027-28"},{"$f":"G$7","v":"2028-29"},{"$f":"H$7","v":"2029-30"},"Total"]
[null,1,{"$f":"IFERROR(C8,\"\")","v":"Trunk Wilton-Sydney"},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},{"$f":"IFERROR(SUM(D63:H63),\"\")","v":0}]
[null,{"$f":"IFERROR(B63+1,\"\")","v":2},"Trunk Sydney-Newcastle",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},{"$f":"IFERROR(SUM(D64:H64),\"\")","v":0}]
[null,{"$f":"IFERROR(B64+1,\"\")","v":3},"Trunk Wilton-Wollongong",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C65,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C65,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C65,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C65,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C65,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C65,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C65,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C65,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C65,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C65,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,4,"Contract Meters",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C66,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C66,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":2.2660998328229483E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C66,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C66,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":2.2687240782798556E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C66,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C66,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":2.2711963813160065E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C66,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C66,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":2.274113381039888E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C66,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C66,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":2.2772865825653348E-2},0.11357420256024034]
[null,5,"Fixed Plant - Distribution",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C67,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C67,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C67,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C67,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C67,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C67,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C67,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C67,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C67,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C67,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,6,"HP Mains",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C68,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C68,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0.14668122352227717},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C68,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C68,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0.14697441674675019},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C68,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C68,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0.1472506522662799},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C68,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C68,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0.14757659712525217},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C68,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C68,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0.14793119748400163},0.73641408714456102]
[null,7,"HP Services",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C69,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C69,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":8.6772588700472469E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C69,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C69,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":8.6890762995859849E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C69,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C69,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":8.7002097647638957E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C69,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C69,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":8.7133461443986232E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C69,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C69,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":8.7276366954033208E-2},0.43507527774199073]
[null,8,"MP Mains",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C70,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C70,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":1.0271618666320441},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C70,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C70,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0.9829575892806387},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C70,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C70,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0.9146160682684934},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C70,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C70,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0.79680673819112469},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C70,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C70,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0.69021168300441615},4.4117539453767165]
[null,9,"MP Services",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C71,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C71,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":1.9264218205112926},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C71,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C71,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":1.8912423546799464},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C71,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C71,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":1.7532454126428814},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C71,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C71,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":1.4892603207946045},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C71,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C71,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":1.1879044355731889},8.248074344201914]
[null,10,"Meter Reading Devices",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C72,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C72,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C72,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C72,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C72,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C72,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C72,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C72,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C72,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C72,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,11,"Country POTS",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C73,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C73,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C73,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C73,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C73,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C73,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C73,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C73,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C73,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C73,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,12,"Tariff Meters",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C74,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C74,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0.59082334551260662},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C74,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C74,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0.48085042936238837},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C74,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C74,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0.3843134318940809},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C74,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C74,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0.29840397930601154},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C74,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C74,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0.2492311436767535},2.003622329751841]
[null,13,"Computers - IT Infrastructure",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C75,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C75,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C75,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C75,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C75,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C75,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C75,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C75,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C75,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C75,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,14,"Fixed Plant",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C76,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C76,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C76,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C76,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C76,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C76,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C76,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C76,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C76,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C76,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,15,"Furniture",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C77,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C77,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C77,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C77,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C77,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C77,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C77,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C77,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C77,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C77,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,16,"Land",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C78,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C78,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C78,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C78,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C78,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C78,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C78,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C78,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C78,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C78,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,17,"Low value assets",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C79,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C79,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C79,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C79,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C79,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C79,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C79,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C79,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C79,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C79,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,18,"Mobile Plant",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C80,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C80,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C80,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C80,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C80,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C80,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C80,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C80,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C80,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C80,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,19,"Vehicles",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C81,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C81,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C81,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C81,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C81,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C81,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C81,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C81,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C81,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C81,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,20,"Existing pigging and inspection costs",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C82,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C82,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C82,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C82,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C82,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C82,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C82,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C82,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C82,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C82,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,21,"Leasehold Improvements (SL)",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C83,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C83,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C83,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C83,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C83,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C83,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C83,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C83,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C83,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C83,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,22,"Buildings (SL)",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C84,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C84,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C84,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C84,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C84,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C84,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C84,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C84,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C84,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C84,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,23,"Software - Inhouse (SL)",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C85,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C85,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C85,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C85,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C85,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C85,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C85,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C85,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C85,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C85,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,24,"Equity raising costs",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C86,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C86,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C86,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C86,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C86,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C86,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C86,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C86,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C86,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C86,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,25,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C87,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C87,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C87,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C87,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C87,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C87,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C87,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C87,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C87,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C87,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,26,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C88,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C88,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C88,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C88,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C88,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C88,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C88,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C88,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C88,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C88,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,27,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C89,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C89,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C89,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C89,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C89,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C89,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C89,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C89,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C89,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C89,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,28,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C90,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C90,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C90,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C90,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C90,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C90,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C90,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C90,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C90,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C90,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,29,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C91,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C91,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C91,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C91,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C91,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C91,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C91,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C91,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C91,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C91,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,30,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C92,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C92,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C92,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C92,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C92,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C92,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C92,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C92,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C92,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C92,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,31,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C93,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C93,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C93,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C93,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C93,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C93,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C93,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C93,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C93,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C93,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,32,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C94,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C94,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C94,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C94,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C94,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C94,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C94,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C94,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C94,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C94,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,33,{"$f":"IFERROR(C40,\"\")","v":""},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C95,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C95,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C95,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C95,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C95,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C95,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C95,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C95,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C95,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C95,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,34,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C96,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C96,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C96,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C96,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C96,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C96,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C96,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C96,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C96,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C96,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,35,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C97,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C97,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C97,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C97,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C97,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C97,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C97,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C97,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C97,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C97,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,36,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C98,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C98,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C98,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C98,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C98,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C98,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C98,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C98,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C98,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C98,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,37,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C99,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C99,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C99,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C99,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C99,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C99,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C99,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C99,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C99,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C99,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,38,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C100,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C100,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C100,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C100,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C100,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C100,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C100,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C100,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C100,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C100,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,39,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C101,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C101,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C101,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C101,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C101,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C101,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C101,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C101,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C101,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C101,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,40,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C102,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C102,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C102,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C102,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C102,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C102,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C102,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C102,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C102,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C102,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,41,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C103,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C103,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C103,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C103,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C103,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C103,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C103,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C103,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C103,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C103,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,42,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C104,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C104,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C104,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C104,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C104,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C104,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C104,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C104,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C104,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C104,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,43,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C105,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C105,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C105,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C105,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C105,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C105,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C105,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C105,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C105,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C105,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,44,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C106,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C106,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C106,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C106,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C106,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C106,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C106,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C106,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C106,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C106,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,45,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C107,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C107,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C107,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C107,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C107,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C107,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C107,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C107,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C107,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C107,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,46,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C108,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C108,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C108,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C108,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C108,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C108,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C108,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C108,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C108,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C108,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,47,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C109,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C109,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C109,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C109,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C109,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C109,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C109,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C109,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C109,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C109,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,48,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C110,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C110,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C110,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C110,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C110,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C110,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C110,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C110,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C110,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C110,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,49,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C111,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C111,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C111,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C111,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C111,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C111,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C111,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C111,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C111,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C111,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,50,"",{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C112,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AF$10:AF$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C112,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BL$10:BL$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C112,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AG$10:AG$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C112,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BM$10:BM$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C112,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AH$10:AH$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C112,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BN$10:BN$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C112,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AI$10:AI$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C112,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BO$10:BO$1009)/10^3","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C112,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AJ$10:AJ$1009)/10^3\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($C112,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BP$10:BP$1009)/10^3","v":0},0]
[null,null,"Total",{"$f":"IFERROR(SUM(D63:D112),\"\")","v":3.8005218432069228},3.6116027938483821,3.3091396265325348,2.8419222306713778,2.3853276925180471,15.948514186777263]
[]
[null,null,{"$f":"IFERROR(LEFT(C60,2)+1&\". Forecast asset disposals – as incurred ($millions \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\") (Distribution)\",\"\")","v":"58. Forecast asset disposals – as incurred ($millions June 2025) (Distribution)"}]
[null,null,null,{"$f":"IF(ABS('Input| Disposals'!Q58/10^3-D168)<0.000001,0,1)","v":0},{"$f":"IF(ABS('Input| Disposals'!R58/10^3-E168)<0.000001,0,1)","v":0},{"$f":"IF(ABS('Input| Disposals'!S58/10^3-F168)<0.000001,0,1)","v":0},{"$f":"IF(ABS('Input| Disposals'!T58/10^3-G168)<0.000001,0,1)","v":0},{"$f":"IF(ABS('Input| Disposals'!U58/10^3-H168)<0.000001,0,1)","v":0}]
[null,null,"PTRM asset class",{"$f":"D$7","v":"2025-26"},{"$f":"E$7","v":"2026-27"},{"$f":"F$7","v":"2027-28"},{"$f":"G$7","v":"2028-29"},{"$f":"H$7","v":"2029-30"},"Total"]
[null,1,{"$f":"IFERROR(C8,\"\")","v":"Trunk Wilton-Sydney"},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C118,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C118,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C118,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C118,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C118,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"IFERROR(SUM(D118:H118),\"\")","v":0}]
[null,{"$f":"IFERROR(B118+1,\"\")","v":2},"Trunk Sydney-Newcastle",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C119,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C119,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C119,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C119,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C119,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"IFERROR(SUM(D119:H119),\"\")","v":0}]
[null,{"$f":"IFERROR(B119+1,\"\")","v":3},"Trunk Wilton-Wollongong",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C120,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C120,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C120,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C120,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C120,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,4,"Contract Meters",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C121,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C121,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C121,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C121,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C121,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,5,"Fixed Plant - Distribution",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C122,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C122,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C122,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C122,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C122,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,6,"HP Mains",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C123,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C123,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C123,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C123,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C123,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,7,"HP Services",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C124,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C124,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C124,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C124,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C124,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,8,"MP Mains",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C125,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C125,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C125,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C125,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C125,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,9,"MP Services",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C126,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C126,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C126,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C126,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C126,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,10,"Meter Reading Devices",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C127,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C127,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C127,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C127,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C127,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,11,"Country POTS",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C128,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C128,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C128,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C128,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C128,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,12,"Tariff Meters",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C129,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C129,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C129,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C129,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C129,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,13,"Computers - IT Infrastructure",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C130,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C130,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C130,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C130,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C130,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,14,"Fixed Plant",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C131,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C131,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C131,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C131,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C131,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,15,"Furniture",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C132,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C132,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C132,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C132,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C132,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,16,"Land",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C133,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C133,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C133,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C133,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C133,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,17,"Low value assets",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C134,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C134,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C134,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C134,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C134,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,18,"Mobile Plant",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C135,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C135,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C135,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C135,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C135,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,19,"Vehicles",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C136,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0.21562736549207315},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C136,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0.26389890344760952},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C136,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0.63615508804165588},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C136,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0.77524379875738303},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C136,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0.71349102047192203},2.6044161762106439]
[null,20,"Existing pigging and inspection costs",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C137,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C137,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C137,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C137,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C137,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,21,"Leasehold Improvements (SL)",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C138,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C138,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C138,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C138,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C138,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,22,"Buildings (SL)",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C139,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C139,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C139,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C139,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C139,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,23,"Software - Inhouse (SL)",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C140,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C140,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C140,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C140,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C140,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,24,"Equity raising costs",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C141,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C141,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C141,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C141,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C141,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,25,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C142,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C142,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C142,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C142,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C142,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,26,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C143,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C143,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C143,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C143,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C143,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,27,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C144,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C144,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C144,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C144,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C144,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,28,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C145,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C145,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C145,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C145,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C145,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,29,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C146,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C146,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C146,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C146,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C146,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,30,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C147,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C147,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C147,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C147,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C147,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,31,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C148,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C148,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C148,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C148,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C148,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,32,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C149,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C149,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C149,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C149,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C149,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,33,{"$f":"IFERROR(C40,\"\")","v":""},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C150,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C150,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C150,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C150,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C150,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,34,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C151,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C151,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C151,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C151,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C151,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,35,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C152,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C152,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C152,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C152,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C152,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,36,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C153,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C153,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C153,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C153,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C153,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,37,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C154,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C154,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C154,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C154,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C154,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,38,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C155,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C155,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C155,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C155,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C155,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,39,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C156,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C156,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C156,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C156,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C156,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,40,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C157,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C157,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C157,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C157,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C157,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,41,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C158,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C158,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C158,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C158,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C158,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,42,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C159,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C159,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C159,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C159,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C159,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,43,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C160,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C160,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C160,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C160,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C160,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,44,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C161,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C161,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C161,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C161,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C161,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,45,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C162,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C162,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C162,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C162,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C162,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,46,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C163,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C163,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C163,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C163,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C163,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,47,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C164,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C164,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C164,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C164,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C164,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,48,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C165,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C165,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C165,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C165,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C165,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,49,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C166,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C166,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C166,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C166,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C166,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,50,"",{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C167,'Input| Disposals'!$M$8:$M$57,0),MATCH(D$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C167,'Input| Disposals'!$M$8:$M$57,0),MATCH(E$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C167,'Input| Disposals'!$M$8:$M$57,0),MATCH(F$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C167,'Input| Disposals'!$M$8:$M$57,0),MATCH(G$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},{"$f":"INDEX('Input| Disposals'!$Q$8:$U$57,MATCH($C167,'Input| Disposals'!$M$8:$M$57,0),MATCH(H$117,'Input| Disposals'!$Q$7:$U$7,0))/10^3","v":0},0]
[null,null,"Total",{"$f":"IFERROR(SUM(D118:D167),\"\")","v":0.21562736549207315},0.26389890344760952,0.63615508804165588,0.77524379875738303,0.71349102047192203,2.6044161762106439]
[]
[null,null,{"$f":"IFERROR(LEFT(C115,2)+1&\". Forecast net capital expenditure – as incurred ($millions \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\") (Distribution)\",\"\")","v":"59. Forecast net capital expenditure – as incurred ($millions June 2025) (Distribution)"}]
[null,null,null,{"$f":"IF(ABS(D58-D168-D113-D223)<0.000001,0,1)","v":0},0,0,0,0,0]
[null,null,"PTRM asset class",{"$f":"D$7","v":"2025-26"},{"$f":"E$7","v":"2026-27"},{"$f":"F$7","v":"2027-28"},{"$f":"G$7","v":"2028-29"},{"$f":"H$7","v":"2029-30"},"Total"]
[null,1,{"$f":"IFERROR(C118,\"\")","v":"Trunk Wilton-Sydney"},{"$f":"IFERROR(D8-D63-D118,\"\")","v":0},0,0,0,0,{"$f":"IFERROR(SUM(D173:H173),\"\")","v":0}]
[null,{"$f":"IFERROR(B173+1,\"\")","v":2},"Trunk Sydney-Newcastle",7.6485602016064663E-2,1.6623585612264431,1.6829972144270997,0,0,{"$f":"IFERROR(SUM(D174:H174),\"\")","v":3.4218413776696073}]
[null,{"$f":"IFERROR(B174+1,\"\")","v":3},"Trunk Wilton-Wollongong",0,0,0,0,0,0]
[null,4,"Contract Meters",2.070774970438626,7.9084948577715455,1.7303701950908232,1.1079055593167086,0.66506786804739582,13.482613450665101]
[null,5,"Fixed Plant - Distribution",35.608980093803737,18.723887189449016,15.287827259766098,7.6056807111950953,6.5874981606925784,83.813873414906524]
[null,6,"HP Mains",33.412762068921218,54.042551100907097,39.915386661778236,12.40350352839981,7.3931527424884145,147.16735610249478]
[null,7,"HP Services",1.4463120173149422,1.4482817280970703,1.4501374367629436,1.4523269880964067,1.4547089149193448,7.2517670851907079]
[null,8,"MP Mains",22.452969382112073,21.152031867634108,18.12203094221945,16.308529655275773,16.559294210207504,94.594856057448908]
[null,9,"MP Services",44.45554460507995,51.329017529801682,43.579349632380023,34.848280683274211,24.687964165238885,198.90015661577479]
[null,10,"Meter Reading Devices",1.9743344699350933,2.3416418650038011,2.2405381451813069,2.1575755083894239,2.0768912941030839,10.790981282612709]
[null,11,"Country POTS",{"$f":"IFERROR(D18-D73-D128,\"\")","v":0},0,0,0,0,0]
[null,12,"Tariff Meters",29.745725833550445,28.506736608492087,34.956313840561172,42.55836932341311,39.083988395537709,174.85113400155453]
[null,13,"Computers - IT Infrastructure",0.1821186430439912,0.18299122583890948,0.18381292872270355,0.18478198664676571,0.1858356102312603,0.91954039448363012]
[null,14,"Fixed Plant",0,0,0,0,0,0]
[null,15,"Furniture",0,0,0,0,0,0]
[null,16,"Land",0,0,0,0,0,0]
[null,17,"Low value assets",0,0,0,0,0,0]
[null,18,"Mobile Plant",1.0791981958065631,1.6924886988221557,3.2312903245703697,1.3579666062681961,1.3579666062681961,8.7189104317354804]
[null,19,"Vehicles",1.4430446767546434,1.7660926615340025,4.2573455892018499,5.188170037837871,4.7749014446967086,17.429554410025077]
[null,20,"Existing pigging and inspection costs",0,0,0,0,0,0]
[null,21,"Leasehold Improvements (SL)",{"$f":"IFERROR(D28-D83-D138,\"\")","v":0},0,0,0,0,0]
[null,22,"Buildings (SL)",1.527016359947579,2.0323913853168647,2.0343131531094403,0.97072505539892673,0.97189959169969764,7.5363455454725088]
[null,23,"Software - Inhouse (SL)",11.605054242506252,12.779694268164485,8.3807249827433221,6.3569308397247699,5.9010907133332502,45.023495046472078]
[null,24,"Equity raising costs",0,0,0,0,0,0]
[null,25,"",0,0,0,0,0,0]
[null,26,"",0,0,0,0,0,0]
[null,27,"",0,0,0,0,0,0]
[null,28,"",0,0,0,0,0,0]
[null,29,"",0,0,0,0,0,0]
[null,30,"",0,0,0,0,0,0]
[null,31,"",{"$f":"IFERROR(D38-D93-D148,\"\")","v":0},0,0,0,0,0]
[null,32,"",0,0,0,0,0,0]
[null,33,{"$f":"IFERROR(C150,\"\")","v":""},0,0,0,0,0,0]
[null,34,"",0,0,0,0,0,0]
[null,35,"",0,0,0,0,0,0]
[null,36,"",0,0,0,0,0,0]
[null,37,"",0,0,0,0,0,0]
[null,38,"",0,0,0,0,0,0]
[null,39,"",0,0,0,0,0,0]
[null,40,"",0,0,0,0,0,0]
[null,41,"",{"$f":"IFERROR(D48-D103-D158,\"\")","v":0},0,0,0,0,0]
[null,42,"",0,0,0,0,0,0]
[null,43,"",0,0,0,0,0,0]
[null,44,"",0,0,0,0,0,0]
[null,45,"",0,0,0,0,0,0]
[null,46,"",0,0,0,0,0,0]
[null,47,"",0,0,0,0,0,0]
[null,48,"",0,0,0,0,0,0]
[null,49,"",0,0,0,0,0,0]
[null,50,"",0,0,0,0,0,0]
[null,null,"Total",{"$f":"IFERROR(SUM(D173:D222),\"\")","v":187.08032116123115},205.56865954805926,177.05243830651489,132.50074648323709,111.70025971746402,813.90242521650657]

{"sheet":"Output| PTRM (T)","index":13,"n_rows":223,"n_cols":18,"rows_kept":223,"cut":false,"hidden":true,"merged":[[4,11,4,17],[59,2,59,8],[114,2,114,8],[169,2,169,8],[4,0,4,1],[59,0,59,1],[114,0,114,1],[169,0,169,1],[4,2,4,8]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},"Sheet Validation",{"$f":"'Model Validation'!$C$18","v":0}]
[null,null,{"$f":"IFERROR(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),\"\")","v":"Output| PTRM (T)"}]
[]
[null,null,{"$f":"IFERROR(LEFT('Output| PTRM (D)'!L5,2)+1&\". Forecast gross capital expenditure – as incurred ($millions \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\") (Transmission)\",\"\")","v":"61. Forecast gross capital expenditure – as incurred ($millions June 2025) (Transmission)"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(C170,2)+1&\". Forecast immediate expensing of capital expenditure – as incurred ($millions \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\") (Transmission)\",\"\")","v":"65. Forecast immediate expensing of capital expenditure – as incurred ($millions June 2025) (Transmission)"}]
[]
[null,null,"PTRM asset class",{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Total",null,null,"PTRM asset class",{"$f":"D7","v":"2025-26"},{"$f":"E7","v":"2026-27"},{"$f":"F7","v":"2027-28"},{"$f":"G7","v":"2028-29"},{"$f":"H7","v":"2029-30"},"Total"]
[null,1,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F8))),\"\")","v":"Trunk Wilton-Sydney"},null,null,null,null,null,{"$f":"IFERROR(SUM(D8:H8),\"\")","v":0},null,1,{"$f":"IFERROR(C8,\"\")","v":"Trunk Wilton-Sydney"}]
[null,{"$f":"IFERROR(B8+1,\"\")","v":2},{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F9))),\"\")","v":"Trunk Sydney-Newcastle"},null,null,null,null,null,{"$f":"IFERROR(SUM(D9:H9),\"\")","v":0},null,{"$f":"IFERROR(K8+1,\"\")","v":2},"Trunk Sydney-Newcastle"]
[null,{"$f":"IFERROR(B9+1,\"\")","v":3},{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F10))),\"\")","v":"Trunk Wilton-Wollongong"},null,null,null,null,null,0,null,{"$f":"IFERROR(K9+1,\"\")","v":3},"Trunk Wilton-Wollongong"]
[null,4,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F11))),\"\")","v":"Contract Meters"},null,null,null,null,null,0,null,4,"Contract Meters"]
[null,5,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F12))),\"\")","v":"Fixed Plant - Distribution"},null,null,null,null,null,0,null,5,"Fixed Plant - Distribution"]
[null,6,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F13))),\"\")","v":"HP Mains"},null,null,null,null,null,0,null,6,"HP Mains"]
[null,7,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F14))),\"\")","v":"HP Services"},null,null,null,null,null,0,null,7,"HP Services"]
[null,8,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F15))),\"\")","v":"MP Mains"},null,null,null,null,null,0,null,8,"MP Mains"]
[null,9,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F16))),\"\")","v":"MP Services"},null,null,null,null,null,0,null,9,"MP Services"]
[null,10,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F17))),\"\")","v":"Meter Reading Devices"},null,null,null,null,null,0,null,10,"Meter Reading Devices"]
[null,11,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F18))),\"\")","v":"Country POTS"},null,null,null,null,null,0,null,11,"Country POTS"]
[null,12,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F19))),\"\")","v":"Tariff Meters"},null,null,null,null,null,0,null,12,"Tariff Meters"]
[null,13,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F20))),\"\")","v":"Computers - IT Infrastructure"},null,null,null,null,null,0,null,13,"Computers - IT Infrastructure"]
[null,14,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F21))),\"\")","v":"Fixed Plant"},null,null,null,null,null,0,null,14,"Fixed Plant"]
[null,15,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F22))),\"\")","v":"Furniture"},null,null,null,null,null,0,null,15,"Furniture"]
[null,16,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F23))),\"\")","v":"Land"},null,null,null,null,null,0,null,16,"Land"]
[null,17,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F24))),\"\")","v":"Low value assets"},null,null,null,null,null,0,null,17,"Low value assets"]
[null,18,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F25))),\"\")","v":"Mobile Plant"},null,null,null,null,null,0,null,18,"Mobile Plant"]
[null,19,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F26))),\"\")","v":"Vehicles"},null,null,null,null,null,0,null,19,"Vehicles"]
[null,20,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F27))),\"\")","v":"Existing pigging and inspection costs"},null,null,null,null,null,0,null,20,"Existing pigging and inspection costs"]
[null,21,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F28))),\"\")","v":"Leasehold Improvements (SL)"},null,null,null,null,null,0,null,21,"Leasehold Improvements (SL)"]
[null,22,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F29))),\"\")","v":"Buildings (SL)"},null,null,null,null,null,0,null,22,"Buildings (SL)"]
[null,23,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F30))),\"\")","v":"Software - Inhouse (SL)"},null,null,null,null,null,0,null,23,"Software - Inhouse (SL)"]
[null,24,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F31))),\"\")","v":"Equity raising costs"},null,null,null,null,null,0,null,24,"Equity raising costs"]
[null,25,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F32))),\"\")","v":""},null,null,null,null,null,0,null,25,""]
[null,26,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F33))),\"\")","v":""},null,null,null,null,null,0,null,26,""]
[null,27,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F34))),\"\")","v":""},null,null,null,null,null,0,null,27,""]
[null,28,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F35))),\"\")","v":""},null,null,null,null,null,0,null,28,""]
[null,29,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F36))),\"\")","v":""},null,null,null,null,null,0,null,29,""]
[null,30,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F37))),\"\")","v":""},null,null,null,null,null,0,null,30,""]
[null,31,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F38))),\"\")","v":""},null,null,null,null,null,0,null,31,""]
[null,32,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F39))),\"\")","v":""},null,null,null,null,null,0,null,32,""]
[null,33,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F40))),\"\")","v":""},null,null,null,null,null,0,null,33,{"$f":"IFERROR(C40,\"\")","v":""}]
[null,34,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F41))),\"\")","v":""},null,null,null,null,null,0,null,34,""]
[null,35,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F42))),\"\")","v":""},null,null,null,null,null,0,null,35,""]
[null,36,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F43))),\"\")","v":""},null,null,null,null,null,0,null,36,""]
[null,37,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F44))),\"\")","v":""},null,null,null,null,null,0,null,37,""]
[null,38,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F45))),\"\")","v":""},null,null,null,null,null,0,null,38,""]
[null,39,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F46))),\"\")","v":""},null,null,null,null,null,0,null,39,""]
[null,40,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F47))),\"\")","v":""},null,null,null,null,null,0,null,40,""]
[null,41,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F48))),\"\")","v":""},null,null,null,null,null,0,null,41,""]
[null,42,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F49))),\"\")","v":""},null,null,null,null,null,0,null,42,""]
[null,43,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F50))),\"\")","v":""},null,null,null,null,null,0,null,43,""]
[null,44,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F51))),\"\")","v":""},null,null,null,null,null,0,null,44,""]
[null,45,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F52))),\"\")","v":""},null,null,null,null,null,0,null,45,""]
[null,46,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F53))),\"\")","v":""},null,null,null,null,null,0,null,46,""]
[null,47,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F54))),\"\")","v":""},null,null,null,null,null,0,null,47,""]
[null,48,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F55))),\"\")","v":""},null,null,null,null,null,0,null,48,""]
[null,49,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F56))),\"\")","v":""},null,null,null,null,null,0,null,49,""]
[null,50,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F57))),\"\")","v":""},null,null,null,null,null,0,null,50,""]
[null,null,{"$f":"IFERROR(INDEX('Input| Setup'!$E$8:$E$37,SMALL(IF('Input| Setup'!$F$8:$F$37=\"DX\",ROW('Input| Setup'!$F$8:$F$37)-ROW('Input| Setup'!$F$8)+1),ROWS('Input| Setup'!$F$8:$F58))),\"\")","v":""},{"$f":"IFERROR(SUM(D8:D57),\"\")","v":0},0,0,0,0,0]
[]
[null,null,{"$f":"IFERROR(LEFT(C5,2)+1&\". Forecast capital contributions – Type 1 – as incurred ($millions \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\") (Transmission)\",\"\")","v":"62. Forecast capital contributions – Type 1 – as incurred ($millions June 2025) (Transmission)"}]
[]
[null,null,"PTRM asset class",{"$f":"D$7","v":"2025-26"},{"$f":"E$7","v":"2026-27"},{"$f":"F$7","v":"2027-28"},{"$f":"G$7","v":"2028-29"},{"$f":"H$7","v":"2029-30"},"Total"]
[null,1,{"$f":"IFERROR(C8,\"\")","v":"Trunk Wilton-Sydney"},null,null,null,null,null,{"$f":"IFERROR(SUM(D63:H63),\"\")","v":0}]
[null,{"$f":"IFERROR(B63+1,\"\")","v":2},"Trunk Sydney-Newcastle",null,null,null,null,null,{"$f":"IFERROR(SUM(D64:H64),\"\")","v":0}]
[null,{"$f":"IFERROR(B64+1,\"\")","v":3},"Trunk Wilton-Wollongong",null,null,null,null,null,0]
[null,4,"Contract Meters",null,null,null,null,null,0]
[null,5,"Fixed Plant - Distribution",null,null,null,null,null,0]
[null,6,"HP Mains",null,null,null,null,null,0]
[null,7,"HP Services",null,null,null,null,null,0]
[null,8,"MP Mains",null,null,null,null,null,0]
[null,9,"MP Services",null,null,null,null,null,0]
[null,10,"Meter Reading Devices",null,null,null,null,null,0]
[null,11,"Country POTS",null,null,null,null,null,0]
[null,12,"Tariff Meters",null,null,null,null,null,0]
[null,13,"Computers - IT Infrastructure",null,null,null,null,null,0]
[null,14,"Fixed Plant",null,null,null,null,null,0]
[null,15,"Furniture",null,null,null,null,null,0]
[null,16,"Land",null,null,null,null,null,0]
[null,17,"Low value assets",null,null,null,null,null,0]
[null,18,"Mobile Plant",null,null,null,null,null,0]
[null,19,"Vehicles",null,null,null,null,null,0]
[null,20,"Existing pigging and inspection costs",null,null,null,null,null,0]
[null,21,"Leasehold Improvements (SL)",null,null,null,null,null,0]
[null,22,"Buildings (SL)",null,null,null,null,null,0]
[null,23,"Software - Inhouse (SL)",null,null,null,null,null,0]
[null,24,"Equity raising costs",null,null,null,null,null,0]
[null,25,"",null,null,null,null,null,0]
[null,26,"",null,null,null,null,null,0]
[null,27,"",null,null,null,null,null,0]
[null,28,"",null,null,null,null,null,0]
[null,29,"",null,null,null,null,null,0]
[null,30,"",null,null,null,null,null,0]
[null,31,"",null,null,null,null,null,0]
[null,32,"",null,null,null,null,null,0]
[null,33,{"$f":"IFERROR(C40,\"\")","v":""},null,null,null,null,null,0]
[null,34,"",null,null,null,null,null,0]
[null,35,"",null,null,null,null,null,0]
[null,36,"",null,null,null,null,null,0]
[null,37,"",null,null,null,null,null,0]
[null,38,"",null,null,null,null,null,0]
[null,39,"",null,null,null,null,null,0]
[null,40,"",null,null,null,null,null,0]
[null,41,"",null,null,null,null,null,0]
[null,42,"",null,null,null,null,null,0]
[null,43,"",null,null,null,null,null,0]
[null,44,"",null,null,null,null,null,0]
[null,45,"",null,null,null,null,null,0]
[null,46,"",null,null,null,null,null,0]
[null,47,"",null,null,null,null,null,0]
[null,48,"",null,null,null,null,null,0]
[null,49,"",null,null,null,null,null,0]
[null,50,"",null,null,null,null,null,0]
[null,null,"Total",null,null,null,null,null,{"$f":"IFERROR(SUM(I63:I112),\"\")","v":0}]
[]
[null,null,{"$f":"IFERROR(LEFT(C60,2)+1&\". Forecast asset disposals – as incurred ($millions \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\") (Transmission)\",\"\")","v":"63. Forecast asset disposals – as incurred ($millions June 2025) (Transmission)"}]
[]
[null,null,"PTRM asset class",{"$f":"D$7","v":"2025-26"},{"$f":"E$7","v":"2026-27"},{"$f":"F$7","v":"2027-28"},{"$f":"G$7","v":"2028-29"},{"$f":"H$7","v":"2029-30"},"Total"]
[null,1,{"$f":"IFERROR(C8,\"\")","v":"Trunk Wilton-Sydney"},null,null,null,null,null,{"$f":"IFERROR(SUM(D118:H118),\"\")","v":0}]
[null,{"$f":"IFERROR(B118+1,\"\")","v":2},"Trunk Sydney-Newcastle",null,null,null,null,null,{"$f":"IFERROR(SUM(D119:H119),\"\")","v":0}]
[null,{"$f":"IFERROR(B119+1,\"\")","v":3},"Trunk Wilton-Wollongong",null,null,null,null,null,0]
[null,4,"Contract Meters",null,null,null,null,null,0]
[null,5,"Fixed Plant - Distribution",null,null,null,null,null,0]
[null,6,"HP Mains",null,null,null,null,null,0]
[null,7,"HP Services",null,null,null,null,null,0]
[null,8,"MP Mains",null,null,null,null,null,0]
[null,9,"MP Services",null,null,null,null,null,0]
[null,10,"Meter Reading Devices",null,null,null,null,null,0]
[null,11,"Country POTS",null,null,null,null,null,0]
[null,12,"Tariff Meters",null,null,null,null,null,0]
[null,13,"Computers - IT Infrastructure",null,null,null,null,null,0]
[null,14,"Fixed Plant",null,null,null,null,null,0]
[null,15,"Furniture",null,null,null,null,null,0]
[null,16,"Land",null,null,null,null,null,0]
[null,17,"Low value assets",null,null,null,null,null,0]
[null,18,"Mobile Plant",null,null,null,null,null,0]
[null,19,"Vehicles",null,null,null,null,null,0]
[null,20,"Existing pigging and inspection costs",null,null,null,null,null,0]
[null,21,"Leasehold Improvements (SL)",null,null,null,null,null,0]
[null,22,"Buildings (SL)",null,null,null,null,null,0]
[null,23,"Software - Inhouse (SL)",null,null,null,null,null,0]
[null,24,"Equity raising costs",null,null,null,null,null,0]
[null,25,"",null,null,null,null,null,0]
[null,26,"",null,null,null,null,null,0]
[null,27,"",null,null,null,null,null,0]
[null,28,"",null,null,null,null,null,0]
[null,29,"",null,null,null,null,null,0]
[null,30,"",null,null,null,null,null,0]
[null,31,"",null,null,null,null,null,0]
[null,32,"",null,null,null,null,null,0]
[null,33,{"$f":"IFERROR(C40,\"\")","v":""},null,null,null,null,null,0]
[null,34,"",null,null,null,null,null,0]
[null,35,"",null,null,null,null,null,0]
[null,36,"",null,null,null,null,null,0]
[null,37,"",null,null,null,null,null,0]
[null,38,"",null,null,null,null,null,0]
[null,39,"",null,null,null,null,null,0]
[null,40,"",null,null,null,null,null,0]
[null,41,"",null,null,null,null,null,0]
[null,42,"",null,null,null,null,null,0]
[null,43,"",null,null,null,null,null,0]
[null,44,"",null,null,null,null,null,0]
[null,45,"",null,null,null,null,null,0]
[null,46,"",null,null,null,null,null,0]
[null,47,"",null,null,null,null,null,0]
[null,48,"",null,null,null,null,null,0]
[null,49,"",null,null,null,null,null,0]
[null,50,"",null,null,null,null,null,0]
[null,null,"Total",null,null,null,null,null,{"$f":"IFERROR(SUM(I118:I167),\"\")","v":0}]
[]
[null,null,{"$f":"IFERROR(LEFT(C115,2)+1&\". Forecast net capital expenditure – as incurred ($millions \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\") (Transmission)\",\"\")","v":"64. Forecast net capital expenditure – as incurred ($millions June 2025) (Transmission)"}]
[]
[null,null,"PTRM asset class",{"$f":"D$7","v":"2025-26"},{"$f":"E$7","v":"2026-27"},{"$f":"F$7","v":"2027-28"},{"$f":"G$7","v":"2028-29"},{"$f":"H$7","v":"2029-30"},"Total"]
[null,1,{"$f":"IFERROR(C118,\"\")","v":"Trunk Wilton-Sydney"}]
[null,{"$f":"IFERROR(B173+1,\"\")","v":2},"Trunk Sydney-Newcastle"]
[null,{"$f":"IFERROR(B174+1,\"\")","v":3},"Trunk Wilton-Wollongong"]
[null,4,"Contract Meters"]
[null,5,"Fixed Plant - Distribution"]
[null,6,"HP Mains"]
[null,7,"HP Services"]
[null,8,"MP Mains"]
[null,9,"MP Services"]
[null,10,"Meter Reading Devices"]
[null,11,"Country POTS"]
[null,12,"Tariff Meters"]
[null,13,"Computers - IT Infrastructure"]
[null,14,"Fixed Plant"]
[null,15,"Furniture"]
[null,16,"Land"]
[null,17,"Low value assets"]
[null,18,"Mobile Plant"]
[null,19,"Vehicles"]
[null,20,"Existing pigging and inspection costs"]
[null,21,"Leasehold Improvements (SL)"]
[null,22,"Buildings (SL)"]
[null,23,"Software - Inhouse (SL)"]
[null,24,"Equity raising costs"]
[null,25,""]
[null,26,""]
[null,27,""]
[null,28,""]
[null,29,""]
[null,30,""]
[null,31,""]
[null,32,""]
[null,33,{"$f":"IFERROR(C150,\"\")","v":""}]
[null,34,""]
[null,35,""]
[null,36,""]
[null,37,""]
[null,38,""]
[null,39,""]
[null,40,""]
[null,41,""]
[null,42,""]
[null,43,""]
[null,44,""]
[null,45,""]
[null,46,""]
[null,47,""]
[null,48,""]
[null,49,""]
[null,50,""]
[null,null,"Total"]

{"sheet":"Output| RFM (D)","index":14,"n_rows":140,"n_cols":13,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},null,null,null,"Sheet Validation"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255),\"\")","v":"Output| RFM (D)"}]
[]
[null,"Gross Capex - by RAB asset class ($m Nominal)"]
[]
[null,"PTRM Asset Class","Source","Unit","Basis","Timing",null,{"$f":"+'Input| Historical Capex'!H$7","v":"2019-20"},{"$f":"+'Input| Historical Capex'!I$7","v":"2020-21"},{"$f":"+'Input| Historical Capex'!J$7","v":"2021-22"},{"$f":"+'Input| Historical Capex'!K$7","v":"2022-23"},{"$f":"+'Input| Historical Capex'!L$7","v":"2023-24"},{"$f":"+'Input| Historical Capex'!M$7","v":"2024-25"}]
[]
[null,{"$f":"+'Input| Setup'!$E$8","v":"Trunk Wilton-Sydney"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H9","v":9.7892199999999718E-3},{"$f":"+'Input| Historical Capex'!I9","v":0},{"$f":"+'Input| Historical Capex'!J9","v":0},{"$f":"+'Input| Historical Capex'!K9","v":0.69425502000000006},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B9,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":5.9358887983397883E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B9,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$9","v":"Trunk Sydney-Newcastle"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H10","v":1.7201822300000009},{"$f":"+'Input| Historical Capex'!I10","v":1.2226190000000001E-2},{"$f":"+'Input| Historical Capex'!J10","v":9.2649840000000011E-2},{"$f":"+'Input| Historical Capex'!K10","v":0.50864162000000002},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B10,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":0.63021454175564517},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B10,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":0.21889445107455768}]
[null,{"$f":"+'Input| Setup'!$E$10","v":"Trunk Wilton-Wollongong"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H11","v":0.36378884},{"$f":"+'Input| Historical Capex'!I11","v":0},{"$f":"+'Input| Historical Capex'!J11","v":0},{"$f":"+'Input| Historical Capex'!K11","v":2.1676400000000002E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B11,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":3.0808067072401572E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B11,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":0.64145316089274573}]
[null,{"$f":"+'Input| Setup'!$E$11","v":"Contract Meters"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H12","v":1.0783292300000002},{"$f":"+'Input| Historical Capex'!I12","v":0.98740391000000038},{"$f":"+'Input| Historical Capex'!J12","v":1.0748286999999996},{"$f":"+'Input| Historical Capex'!K12","v":0.72405459000000005},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B12,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":3.5906444500372339},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B12,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":1.9748516329702714}]
[null,{"$f":"+'Input| Setup'!$E$12","v":"Fixed Plant - Distribution"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H13","v":10.500073305951302},{"$f":"+'Input| Historical Capex'!I13","v":7.5918485700000016},{"$f":"+'Input| Historical Capex'!J13","v":5.3338355899999996},{"$f":"+'Input| Historical Capex'!K13","v":1.4571314500000001},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B13,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":7.8035815098367696},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B13,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":25.053595197034539}]
[null,{"$f":"+'Input| Setup'!$E$13","v":"HP Mains"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H14","v":6.8070047000000002},{"$f":"+'Input| Historical Capex'!I14","v":7.8832854699999997},{"$f":"+'Input| Historical Capex'!J14","v":13.947120247343999},{"$f":"+'Input| Historical Capex'!K14","v":26.837313560000002},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B14,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":18.408385052340563},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B14,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":27.651034646331496}]
[null,{"$f":"+'Input| Setup'!$E$14","v":"HP Services"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H15","v":1.5179993399999994},{"$f":"+'Input| Historical Capex'!I15","v":2.1652187399999998},{"$f":"+'Input| Historical Capex'!J15","v":1.1467694200000009},{"$f":"+'Input| Historical Capex'!K15","v":0.70300237999999993},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B15,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":1.4513392170975419},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B15,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":1.5062075957738059}]
[null,{"$f":"+'Input| Setup'!$E$15","v":"MP Mains"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H16","v":23.001321665033402},{"$f":"+'Input| Historical Capex'!I16","v":28.719861929999997},{"$f":"+'Input| Historical Capex'!J16","v":35.399755859999999},{"$f":"+'Input| Historical Capex'!K16","v":25.58070682},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B16,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":23.932885017659245},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B16,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":28.09240964938823}]
[null,{"$f":"+'Input| Setup'!$E$16","v":"MP Services"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H17","v":57.277249536879999},{"$f":"+'Input| Historical Capex'!I17","v":59.705104689999999},{"$f":"+'Input| Historical Capex'!J17","v":49.527814670000005},{"$f":"+'Input| Historical Capex'!K17","v":59.37048054000001},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B17,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":50.49892357723963},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B17,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":49.704305145724199}]
[null,{"$f":"+'Input| Setup'!$E$17","v":"Meter Reading Devices"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H18","v":3.66300436},{"$f":"+'Input| Historical Capex'!I18","v":2.3597900300000001},{"$f":"+'Input| Historical Capex'!J18","v":1.3926114399999994},{"$f":"+'Input| Historical Capex'!K18","v":2.4523870100000003},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B18,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":1.7365473219982854},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B18,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":1.7459474131725918}]
[null,{"$f":"+'Input| Setup'!$E$18","v":"Country POTS"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H19","v":0.20682633999999997},{"$f":"+'Input| Historical Capex'!I19","v":1.381048E-2},{"$f":"+'Input| Historical Capex'!J19","v":0.15449232999999998},{"$f":"+'Input| Historical Capex'!K19","v":0.35513612999999994},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B19,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":1.2424190502894778E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B19,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$19","v":"Tariff Meters"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H20","v":35.022203692135356},{"$f":"+'Input| Historical Capex'!I20","v":28.160535070000016},{"$f":"+'Input| Historical Capex'!J20","v":21.227897690000006},{"$f":"+'Input| Historical Capex'!K20","v":25.480152989999997},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B20,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":24.901532889146946},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B20,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":30.748746398312775}]
[null,{"$f":"+'Input| Setup'!$E$20","v":"Computers - IT Infrastructure"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H21","v":2.7111317599999998},{"$f":"+'Input| Historical Capex'!I21","v":1.3285808199999998},{"$f":"+'Input| Historical Capex'!J21","v":1.4937930400000001},{"$f":"+'Input| Historical Capex'!K21","v":2.9189244699999999},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B21,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":0.17091182445103173},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B21,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":0.17805136411191444}]
[null,{"$f":"+'Input| Setup'!$E$21","v":"Fixed Plant"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H22","v":0.12188519000000002},{"$f":"+'Input| Historical Capex'!I22","v":0.25640404000000006},{"$f":"+'Input| Historical Capex'!J22","v":0.40570216000000003},{"$f":"+'Input| Historical Capex'!K22","v":0.70141975000000001},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B22,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B22,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$22","v":"Furniture"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H23","v":0},{"$f":"+'Input| Historical Capex'!I23","v":0},{"$f":"+'Input| Historical Capex'!J23","v":0},{"$f":"+'Input| Historical Capex'!K23","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B23,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B23,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$23","v":"Land"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H24","v":0},{"$f":"+'Input| Historical Capex'!I24","v":0.14089057000000002},{"$f":"+'Input| Historical Capex'!J24","v":0},{"$f":"+'Input| Historical Capex'!K24","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B24,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B24,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$24","v":"Low value assets"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H25","v":0},{"$f":"+'Input| Historical Capex'!I25","v":0},{"$f":"+'Input| Historical Capex'!J25","v":0},{"$f":"+'Input| Historical Capex'!K25","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B25,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B25,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$25","v":"Mobile Plant"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H26","v":1.03976245},{"$f":"+'Input| Historical Capex'!I26","v":1.40165363},{"$f":"+'Input| Historical Capex'!J26","v":1.2208178200000002},{"$f":"+'Input| Historical Capex'!K26","v":4.7123100600000001},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B26,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":1.0295538685881676},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B26,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":1.0623346865613748}]
[null,{"$f":"+'Input| Setup'!$E$26","v":"Vehicles"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H27","v":0.44519533999999999},{"$f":"+'Input| Historical Capex'!I27","v":4.3979311699999997},{"$f":"+'Input| Historical Capex'!J27","v":2.6441461299999998},{"$f":"+'Input| Historical Capex'!K27","v":4.0035670100000011},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B27,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":1.6428974668439424},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B27,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":2.0723623395814208}]
[null,{"$f":"+'Input| Setup'!$E$27","v":"Existing pigging and inspection costs"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H28","v":0},{"$f":"+'Input| Historical Capex'!I28","v":1.1999999908582782E-7},{"$f":"+'Input| Historical Capex'!J28","v":0},{"$f":"+'Input| Historical Capex'!K28","v":1.3642420526593924E-18},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B28,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B28,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$28","v":"Leasehold Improvements (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H29","v":0.63337208},{"$f":"+'Input| Historical Capex'!I29","v":0.24739335000000001},{"$f":"+'Input| Historical Capex'!J29","v":0.45043687999999998},{"$f":"+'Input| Historical Capex'!K29","v":2.4912330700000003},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B29,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B29,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$29","v":"Buildings (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H30","v":2.7487020000000004E-2},{"$f":"+'Input| Historical Capex'!I30","v":4.881663E-2},{"$f":"+'Input| Historical Capex'!J30","v":0.15961406},{"$f":"+'Input| Historical Capex'!K30","v":0.59617270999999994},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B30,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":4.891350984752985},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B30,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":5.6240147194334922}]
[null,{"$f":"+'Input| Setup'!$E$30","v":"Software - Inhouse (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H31","v":9.9819474100000019},{"$f":"+'Input| Historical Capex'!I31","v":15.198529710000001},{"$f":"+'Input| Historical Capex'!J31","v":9.5775840799999994},{"$f":"+'Input| Historical Capex'!K31","v":13.993261050000003},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B31,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BR$10:BR$1009)/10^3/'Input| Escalations'!H$18","v":16.612972504225095},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B31,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BS$10:BS$1009)/10^3/'Input| Escalations'!I$18","v":18.511948542478908}]
[null,{"$f":"+'Input| Setup'!$E$31","v":"Equity raising costs"},"JGN","$millions","Nominal","mid-year"]
[]
[null,"Total","Calculated","$millions","Nominal","mid-year",null,{"$f":"SUM(H9:H32)","v":156.12855371000006},160.61928512000006,145.24986995734403,173.60182663000001,157.40433137153181,194.7861569428423]
[]
[null,"Check","Calculated","check","n/a","n/a",null,null,null,null,null,{"$f":"+IF(ABS(L34*'Input| Escalations'!H$18-'Calc| Project Costs'!BR6/10^3)<0.0000001,0,1)","v":0},{"$f":"+IF(ABS(M34*'Input| Escalations'!I$18-'Calc| Project Costs'!BS6/10^3)<0.0000001,0,1)","v":0}]
[]
[null,"Capital contributions - by RAB asset class ($m Nominal)"]
[]
[null,"PTRM Asset Class","Source","Unit","Basis","Timing",null,{"$f":"+'Input| Historical Capex'!H$7","v":"2019-20"},{"$f":"+'Input| Historical Capex'!I$7","v":"2020-21"},{"$f":"+'Input| Historical Capex'!J$7","v":"2021-22"},{"$f":"+'Input| Historical Capex'!K$7","v":"2022-23"},{"$f":"+'Input| Historical Capex'!L$7","v":"2023-24"},{"$f":"+'Input| Historical Capex'!M$7","v":"2024-25"}]
[]
[null,{"$f":"+'Input| Setup'!$E$8","v":"Trunk Wilton-Sydney"},"JGN",{"$f":"D9","v":"$millions"},"Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H40","v":0},{"$f":"+'Input| Historical Capex'!I40","v":0},{"$f":"+'Input| Historical Capex'!J40","v":0},{"$f":"+'Input| Historical Capex'!K40","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B42,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B42,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B42,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B42,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$9","v":"Trunk Sydney-Newcastle"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H41","v":0},{"$f":"+'Input| Historical Capex'!I41","v":0},{"$f":"+'Input| Historical Capex'!J41","v":0},{"$f":"+'Input| Historical Capex'!K41","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B43,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B43,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B43,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B43,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$10","v":"Trunk Wilton-Wollongong"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H42","v":0},{"$f":"+'Input| Historical Capex'!I42","v":0},{"$f":"+'Input| Historical Capex'!J42","v":0},{"$f":"+'Input| Historical Capex'!K42","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B44,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B44,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B44,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B44,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$11","v":"Contract Meters"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H43","v":0},{"$f":"+'Input| Historical Capex'!I43","v":0},{"$f":"+'Input| Historical Capex'!J43","v":0},{"$f":"+'Input| Historical Capex'!K43","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B45,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B45,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":1.7178579576793619E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B45,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B45,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":1.7824015281234635E-2}]
[null,{"$f":"+'Input| Setup'!$E$12","v":"Fixed Plant - Distribution"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H44","v":0},{"$f":"+'Input| Historical Capex'!I44","v":0},{"$f":"+'Input| Historical Capex'!J44","v":0},{"$f":"+'Input| Historical Capex'!K44","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B46,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B46,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B46,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B46,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$13","v":"HP Mains"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H45","v":0.48551636999999997},{"$f":"+'Input| Historical Capex'!I45","v":0.625},{"$f":"+'Input| Historical Capex'!J45","v":0},{"$f":"+'Input| Historical Capex'!K45","v":19.449975309999999},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B47,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B47,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":3.0293343229862906},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B47,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B47,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0.11523408653078812}]
[null,{"$f":"+'Input| Setup'!$E$14","v":"HP Services"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H46","v":1.1730528199999999},{"$f":"+'Input| Historical Capex'!I46","v":0.17616361999999999},{"$f":"+'Input| Historical Capex'!J46","v":0.22133538},{"$f":"+'Input| Historical Capex'!K46","v":1.1380909999999999E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B48,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B48,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":6.5745666534518632E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B48,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B48,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":6.823120408855339E-2}]
[null,{"$f":"+'Input| Setup'!$E$15","v":"MP Mains"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H47","v":0.3650413400000001},{"$f":"+'Input| Historical Capex'!I47","v":0.84920814999999994},{"$f":"+'Input| Historical Capex'!J47","v":2.8403901499999993},{"$f":"+'Input| Historical Capex'!K47","v":3.8912000000003728E-2},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B49,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B49,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":1.2815303290200319},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B49,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B49,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0.92705864556657103}]
[null,{"$f":"+'Input| Setup'!$E$16","v":"MP Services"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H48","v":1.6486902200000002},{"$f":"+'Input| Historical Capex'!I48","v":3.3773229800000002},{"$f":"+'Input| Historical Capex'!J48","v":2.0836769800000003},{"$f":"+'Input| Historical Capex'!K48","v":3.7244201899999996},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B50,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B50,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":2.1091878429498534},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B50,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B50,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":1.9588262056871486}]
[null,{"$f":"+'Input| Setup'!$E$17","v":"Meter Reading Devices"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H49","v":0},{"$f":"+'Input| Historical Capex'!I49","v":0},{"$f":"+'Input| Historical Capex'!J49","v":0},{"$f":"+'Input| Historical Capex'!K49","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B51,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B51,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B51,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B51,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$18","v":"Country POTS"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H50","v":0},{"$f":"+'Input| Historical Capex'!I50","v":0},{"$f":"+'Input| Historical Capex'!J50","v":0},{"$f":"+'Input| Historical Capex'!K50","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B52,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B52,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B52,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B52,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$19","v":"Tariff Meters"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H51","v":1.1757660000000003E-2},{"$f":"+'Input| Historical Capex'!I51","v":2.7922399999999997E-3},{"$f":"+'Input| Historical Capex'!J51","v":1.3449789999999998E-2},{"$f":"+'Input| Historical Capex'!K51","v":5.2263400000000003E-3},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B53,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B53,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0.36687785499849984},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B53,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B53,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0.41153119662199161}]
[null,{"$f":"+'Input| Setup'!$E$20","v":"Computers - IT Infrastructure"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H52","v":0},{"$f":"+'Input| Historical Capex'!I52","v":0},{"$f":"+'Input| Historical Capex'!J52","v":0},{"$f":"+'Input| Historical Capex'!K52","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B54,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B54,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B54,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B54,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$21","v":"Fixed Plant"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H53","v":0},{"$f":"+'Input| Historical Capex'!I53","v":0},{"$f":"+'Input| Historical Capex'!J53","v":0},{"$f":"+'Input| Historical Capex'!K53","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B55,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B55,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B55,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B55,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$22","v":"Furniture"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H54","v":0},{"$f":"+'Input| Historical Capex'!I54","v":0},{"$f":"+'Input| Historical Capex'!J54","v":0},{"$f":"+'Input| Historical Capex'!K54","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B56,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B56,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B56,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B56,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$23","v":"Land"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H55","v":0},{"$f":"+'Input| Historical Capex'!I55","v":0},{"$f":"+'Input| Historical Capex'!J55","v":0},{"$f":"+'Input| Historical Capex'!K55","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B57,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B57,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B57,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B57,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$24","v":"Low value assets"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H56","v":0},{"$f":"+'Input| Historical Capex'!I56","v":0},{"$f":"+'Input| Historical Capex'!J56","v":0},{"$f":"+'Input| Historical Capex'!K56","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B58,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B58,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B58,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B58,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$25","v":"Mobile Plant"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H57","v":0},{"$f":"+'Input| Historical Capex'!I57","v":0},{"$f":"+'Input| Historical Capex'!J57","v":0},{"$f":"+'Input| Historical Capex'!K57","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B59,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B59,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B59,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B59,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$26","v":"Vehicles"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H58","v":0},{"$f":"+'Input| Historical Capex'!I58","v":0},{"$f":"+'Input| Historical Capex'!J58","v":0},{"$f":"+'Input| Historical Capex'!K58","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B60,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B60,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B60,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B60,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$27","v":"Existing pigging and inspection costs"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H59","v":0},{"$f":"+'Input| Historical Capex'!I59","v":0},{"$f":"+'Input| Historical Capex'!J59","v":0},{"$f":"+'Input| Historical Capex'!K59","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B61,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B61,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B61,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B61,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$28","v":"Leasehold Improvements (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H60","v":0},{"$f":"+'Input| Historical Capex'!I60","v":0},{"$f":"+'Input| Historical Capex'!J60","v":0},{"$f":"+'Input| Historical Capex'!K60","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B62,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B62,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B62,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B62,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$29","v":"Buildings (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H61","v":0},{"$f":"+'Input| Historical Capex'!I61","v":0},{"$f":"+'Input| Historical Capex'!J61","v":0},{"$f":"+'Input| Historical Capex'!K61","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B63,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$30","v":"Software - Inhouse (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H62","v":0},{"$f":"+'Input| Historical Capex'!I62","v":0},{"$f":"+'Input| Historical Capex'!J62","v":0},{"$f":"+'Input| Historical Capex'!K62","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AD$10:AD$1009)/10^3/'Input| Escalations'!H$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BJ$10:BJ$1009)/10^3/'Input| Escalations'!H$18","v":0},{"$f":"SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!AE$10:AE$1009)/10^3/'Input| Escalations'!I$18\n+SUMPRODUCT(INDEX('Input| Projects'!$AR$10:$CO$1009, ,MATCH($B64,'Input| Projects'!$AR$9:$CO$9,0)),'Calc| Project Costs'!BK$10:BK$1009)/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$31","v":"Equity raising costs"},"JGN","$millions","Nominal","mid-year"]
[]
[null,"Total","Calculated","$millions","Nominal","mid-year",null,{"$f":"SUM(H42:H65)","v":3.6840584100000004},5.03048699,5.1588523000000004,23.229914750000002,6.8698545960659878,3.4987053537762876]
[]
[null,"Asset disposals - by RAB asset class ($m Nominal)"]
[]
[null,"PTRM Asset Class","Source","Unit","Basis","Timing",null,{"$f":"+'Input| Historical Capex'!H$7","v":"2019-20"},{"$f":"+'Input| Historical Capex'!I$7","v":"2020-21"},{"$f":"+'Input| Historical Capex'!J$7","v":"2021-22"},{"$f":"+'Input| Historical Capex'!K$7","v":"2022-23"},{"$f":"+'Input| Historical Capex'!L$7","v":"2023-24"},{"$f":"+'Input| Historical Capex'!M$7","v":"2024-25"}]
[]
[null,{"$f":"+'Input| Setup'!$E$8","v":"Trunk Wilton-Sydney"},"JGN",{"$f":"D9","v":"$millions"},"Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H71","v":0},{"$f":"+'Input| Historical Capex'!I71","v":0},{"$f":"+'Input| Historical Capex'!J71","v":0},{"$f":"+'Input| Historical Capex'!K71","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B73,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B73,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$9","v":"Trunk Sydney-Newcastle"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H72","v":0},{"$f":"+'Input| Historical Capex'!I72","v":0},{"$f":"+'Input| Historical Capex'!J72","v":0},{"$f":"+'Input| Historical Capex'!K72","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B74,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B74,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$10","v":"Trunk Wilton-Wollongong"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H73","v":0},{"$f":"+'Input| Historical Capex'!I73","v":0},{"$f":"+'Input| Historical Capex'!J73","v":0},{"$f":"+'Input| Historical Capex'!K73","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B75,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B75,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$11","v":"Contract Meters"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H74","v":0},{"$f":"+'Input| Historical Capex'!I74","v":0},{"$f":"+'Input| Historical Capex'!J74","v":0},{"$f":"+'Input| Historical Capex'!K74","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B76,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B76,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$12","v":"Fixed Plant - Distribution"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H75","v":0},{"$f":"+'Input| Historical Capex'!I75","v":0},{"$f":"+'Input| Historical Capex'!J75","v":0},{"$f":"+'Input| Historical Capex'!K75","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B77,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B77,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$13","v":"HP Mains"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H76","v":0},{"$f":"+'Input| Historical Capex'!I76","v":0},{"$f":"+'Input| Historical Capex'!J76","v":0},{"$f":"+'Input| Historical Capex'!K76","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B78,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B78,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$14","v":"HP Services"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H77","v":0},{"$f":"+'Input| Historical Capex'!I77","v":0},{"$f":"+'Input| Historical Capex'!J77","v":0},{"$f":"+'Input| Historical Capex'!K77","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B79,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B79,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$15","v":"MP Mains"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H78","v":0},{"$f":"+'Input| Historical Capex'!I78","v":0},{"$f":"+'Input| Historical Capex'!J78","v":0},{"$f":"+'Input| Historical Capex'!K78","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B80,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B80,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$16","v":"MP Services"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H79","v":0},{"$f":"+'Input| Historical Capex'!I79","v":0},{"$f":"+'Input| Historical Capex'!J79","v":0},{"$f":"+'Input| Historical Capex'!K79","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B81,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B81,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$17","v":"Meter Reading Devices"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H80","v":0},{"$f":"+'Input| Historical Capex'!I80","v":0},{"$f":"+'Input| Historical Capex'!J80","v":0},{"$f":"+'Input| Historical Capex'!K80","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B82,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B82,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$18","v":"Country POTS"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H81","v":0},{"$f":"+'Input| Historical Capex'!I81","v":0},{"$f":"+'Input| Historical Capex'!J81","v":0},{"$f":"+'Input| Historical Capex'!K81","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B83,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B83,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$19","v":"Tariff Meters"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H82","v":1.4888014500000002},{"$f":"+'Input| Historical Capex'!I82","v":1.0470999999999999},{"$f":"+'Input| Historical Capex'!J82","v":0.49000555000000001},{"$f":"+'Input| Historical Capex'!K82","v":0.60690345999999995},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B84,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B84,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$20","v":"Computers - IT Infrastructure"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H83","v":0},{"$f":"+'Input| Historical Capex'!I83","v":0},{"$f":"+'Input| Historical Capex'!J83","v":0},{"$f":"+'Input| Historical Capex'!K83","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B85,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B85,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$21","v":"Fixed Plant"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H84","v":0},{"$f":"+'Input| Historical Capex'!I84","v":0},{"$f":"+'Input| Historical Capex'!J84","v":2.4627619999999999E-2},{"$f":"+'Input| Historical Capex'!K84","v":4.0258000000000004E-3},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B86,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B86,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$22","v":"Furniture"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H85","v":0},{"$f":"+'Input| Historical Capex'!I85","v":0},{"$f":"+'Input| Historical Capex'!J85","v":0},{"$f":"+'Input| Historical Capex'!K85","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B87,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B87,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$23","v":"Land"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H86","v":0},{"$f":"+'Input| Historical Capex'!I86","v":0},{"$f":"+'Input| Historical Capex'!J86","v":0},{"$f":"+'Input| Historical Capex'!K86","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B88,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B88,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$24","v":"Low value assets"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H87","v":0},{"$f":"+'Input| Historical Capex'!I87","v":0},{"$f":"+'Input| Historical Capex'!J87","v":0},{"$f":"+'Input| Historical Capex'!K87","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B89,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B89,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$25","v":"Mobile Plant"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H88","v":0},{"$f":"+'Input| Historical Capex'!I88","v":0},{"$f":"+'Input| Historical Capex'!J88","v":0},{"$f":"+'Input| Historical Capex'!K88","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B90,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B90,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$26","v":"Vehicles"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H89","v":0.30380071999999997},{"$f":"+'Input| Historical Capex'!I89","v":0.75764119000000008},{"$f":"+'Input| Historical Capex'!J89","v":1.3369498199999998},{"$f":"+'Input| Historical Capex'!K89","v":0.90142118999999998},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B91,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0.21357667068971251},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B91,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0.26940710414558466}]
[null,{"$f":"+'Input| Setup'!$E$27","v":"Existing pigging and inspection costs"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H90","v":0},{"$f":"+'Input| Historical Capex'!I90","v":0},{"$f":"+'Input| Historical Capex'!J90","v":0},{"$f":"+'Input| Historical Capex'!K90","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B92,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B92,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$28","v":"Leasehold Improvements (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H91","v":0},{"$f":"+'Input| Historical Capex'!I91","v":0},{"$f":"+'Input| Historical Capex'!J91","v":0},{"$f":"+'Input| Historical Capex'!K91","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B93,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B93,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$29","v":"Buildings (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H92","v":0},{"$f":"+'Input| Historical Capex'!I92","v":0},{"$f":"+'Input| Historical Capex'!J92","v":0},{"$f":"+'Input| Historical Capex'!K92","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B94,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B94,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$30","v":"Software - Inhouse (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H93","v":0},{"$f":"+'Input| Historical Capex'!I93","v":0},{"$f":"+'Input| Historical Capex'!J93","v":0},{"$f":"+'Input| Historical Capex'!K93","v":0},{"$f":"INDEX('Input| Disposals'!O$8:O$57,MATCH($B95,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!H$18","v":0},{"$f":"INDEX('Input| Disposals'!P$8:P$57,MATCH($B95,'Input| Disposals'!$M$8:$M$57,0))/10^3/'Input| Escalations'!I$18","v":0}]
[null,{"$f":"+'Input| Setup'!$E$31","v":"Equity raising costs"},"JGN","$millions","Nominal","mid-year"]
[]
[null,"Total","Calculated","$millions","Nominal","mid-year",null,{"$f":"SUM(H73:H96)","v":1.7926021700000001},1.8047411900000001,1.8515829899999998,1.51235045,0.21357667068971251,0.26940710414558466]
[]
[null,"Immediately Expensed Capex"]
[]
[null,"PTRM Asset Class","Source","Unit","Basis","Timing",null,{"$f":"+'Input| Historical Capex'!H$7","v":"2019-20"},{"$f":"+'Input| Historical Capex'!I$7","v":"2020-21"},{"$f":"+'Input| Historical Capex'!J$7","v":"2021-22"},{"$f":"+'Input| Historical Capex'!K$7","v":"2022-23"},{"$f":"+'Input| Historical Capex'!L$7","v":"2023-24"},{"$f":"+'Input| Historical Capex'!M$7","v":"2024-25"}]
[]
[null,{"$f":"+'Input| Setup'!$E$8","v":"Trunk Wilton-Sydney"},"JGN",{"$f":"D9","v":"$millions"},"Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H102","v":0},{"$f":"+'Input| Historical Capex'!I102","v":0},{"$f":"+'Input| Historical Capex'!J102","v":0},{"$f":"+'Input| Historical Capex'!K102","v":0},{"$f":"+(L9-L73)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B104,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M9-M73)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B104,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$9","v":"Trunk Sydney-Newcastle"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H103","v":0},{"$f":"+'Input| Historical Capex'!I103","v":0},{"$f":"+'Input| Historical Capex'!J103","v":0},{"$f":"+'Input| Historical Capex'!K103","v":0},{"$f":"+(L10-L74)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B105,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M10-M74)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B105,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$10","v":"Trunk Wilton-Wollongong"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H104","v":0},{"$f":"+'Input| Historical Capex'!I104","v":0},{"$f":"+'Input| Historical Capex'!J104","v":0},{"$f":"+'Input| Historical Capex'!K104","v":0},{"$f":"+(L11-L75)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B106,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M11-M75)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B106,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$11","v":"Contract Meters"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H105","v":0},{"$f":"+'Input| Historical Capex'!I105","v":0},{"$f":"+'Input| Historical Capex'!J105","v":0},{"$f":"+'Input| Historical Capex'!K105","v":0},{"$f":"+(L12-L76)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B107,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M12-M76)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B107,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$12","v":"Fixed Plant - Distribution"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H106","v":0},{"$f":"+'Input| Historical Capex'!I106","v":0},{"$f":"+'Input| Historical Capex'!J106","v":0},{"$f":"+'Input| Historical Capex'!K106","v":0},{"$f":"+(L13-L77)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B108,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M13-M77)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B108,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$13","v":"HP Mains"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H107","v":0},{"$f":"+'Input| Historical Capex'!I107","v":0},{"$f":"+'Input| Historical Capex'!J107","v":0.27576691999999997},{"$f":"+'Input| Historical Capex'!K107","v":16.563308989999999},{"$f":"+(L14-L78)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B109,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M14-M78)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B109,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$14","v":"HP Services"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H108","v":0},{"$f":"+'Input| Historical Capex'!I108","v":0.42873215457545194},{"$f":"+'Input| Historical Capex'!J108","v":2.7920374654245483},{"$f":"+'Input| Historical Capex'!K108","v":0.69944217000000064},{"$f":"+(L15-L79)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B110,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M15-M79)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B110,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$15","v":"MP Mains"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H109","v":0},{"$f":"+'Input| Historical Capex'!I109","v":0},{"$f":"+'Input| Historical Capex'!J109","v":0},{"$f":"+'Input| Historical Capex'!K109","v":0.22178109999999776},{"$f":"+(L16-L80)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B111,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M16-M80)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B111,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$16","v":"MP Services"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H110","v":0},{"$f":"+'Input| Historical Capex'!I110","v":23.877726085470957},{"$f":"+'Input| Historical Capex'!J110","v":37.78155071452904},{"$f":"+'Input| Historical Capex'!K110","v":47.778883140000048},{"$f":"+(L17-L81)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B112,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M17-M81)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B112,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$17","v":"Meter Reading Devices"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H111","v":0},{"$f":"+'Input| Historical Capex'!I111","v":0},{"$f":"+'Input| Historical Capex'!J111","v":0},{"$f":"+'Input| Historical Capex'!K111","v":0},{"$f":"+(L18-L82)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B113,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M18-M82)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B113,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$18","v":"Country POTS"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H112","v":0},{"$f":"+'Input| Historical Capex'!I112","v":0},{"$f":"+'Input| Historical Capex'!J112","v":0},{"$f":"+'Input| Historical Capex'!K112","v":0},{"$f":"+(L19-L83)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B114,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M19-M83)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B114,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$19","v":"Tariff Meters"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H113","v":0},{"$f":"+'Input| Historical Capex'!I113","v":0},{"$f":"+'Input| Historical Capex'!J113","v":0},{"$f":"+'Input| Historical Capex'!K113","v":0},{"$f":"+(L20-L84)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B115,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M20-M84)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B115,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$20","v":"Computers - IT Infrastructure"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H114","v":0},{"$f":"+'Input| Historical Capex'!I114","v":0},{"$f":"+'Input| Historical Capex'!J114","v":0},{"$f":"+'Input| Historical Capex'!K114","v":0.24920015999999998},{"$f":"+(L21-L85)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B116,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M21-M85)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B116,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$21","v":"Fixed Plant"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H115","v":0},{"$f":"+'Input| Historical Capex'!I115","v":0},{"$f":"+'Input| Historical Capex'!J115","v":0},{"$f":"+'Input| Historical Capex'!K115","v":0},{"$f":"+(L22-L86)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B117,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M22-M86)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B117,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$22","v":"Furniture"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H116","v":0},{"$f":"+'Input| Historical Capex'!I116","v":0},{"$f":"+'Input| Historical Capex'!J116","v":0},{"$f":"+'Input| Historical Capex'!K116","v":0},{"$f":"+(L23-L87)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B118,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M23-M87)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B118,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$23","v":"Land"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H117","v":0},{"$f":"+'Input| Historical Capex'!I117","v":0},{"$f":"+'Input| Historical Capex'!J117","v":0},{"$f":"+'Input| Historical Capex'!K117","v":0},{"$f":"+(L24-L88)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B119,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M24-M88)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B119,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$24","v":"Low value assets"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H118","v":0},{"$f":"+'Input| Historical Capex'!I118","v":0},{"$f":"+'Input| Historical Capex'!J118","v":0},{"$f":"+'Input| Historical Capex'!K118","v":0},{"$f":"+(L25-L89)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B120,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M25-M89)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B120,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$25","v":"Mobile Plant"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H119","v":0},{"$f":"+'Input| Historical Capex'!I119","v":0},{"$f":"+'Input| Historical Capex'!J119","v":0.24954947999999999},{"$f":"+'Input| Historical Capex'!K119","v":3.9537536900000001},{"$f":"+(L26-L90)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B121,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M26-M90)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B121,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$26","v":"Vehicles"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H120","v":0},{"$f":"+'Input| Historical Capex'!I120","v":0},{"$f":"+'Input| Historical Capex'!J120","v":0.36547959999999996},{"$f":"+'Input| Historical Capex'!K120","v":2.234893899999999},{"$f":"+(L27-L91)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B122,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M27-M91)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B122,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$27","v":"Existing pigging and inspection costs"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H121","v":0},{"$f":"+'Input| Historical Capex'!I121","v":0},{"$f":"+'Input| Historical Capex'!J121","v":0},{"$f":"+'Input| Historical Capex'!K121","v":0},{"$f":"+(L28-L92)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B123,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M28-M92)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B123,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$28","v":"Leasehold Improvements (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H122","v":0},{"$f":"+'Input| Historical Capex'!I122","v":0},{"$f":"+'Input| Historical Capex'!J122","v":0},{"$f":"+'Input| Historical Capex'!K122","v":0},{"$f":"+(L29-L93)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B124,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M29-M93)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B124,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$29","v":"Buildings (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H123","v":0},{"$f":"+'Input| Historical Capex'!I123","v":0},{"$f":"+'Input| Historical Capex'!J123","v":0},{"$f":"+'Input| Historical Capex'!K123","v":0.12422357000000001},{"$f":"+(L30-L94)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B125,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M30-M94)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B125,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$30","v":"Software - Inhouse (SL)"},"JGN","$millions","Nominal","mid-year",null,{"$f":"+'Input| Historical Capex'!H124","v":0},{"$f":"+'Input| Historical Capex'!I124","v":1.7981633499535852},{"$f":"+'Input| Historical Capex'!J124","v":0},{"$f":"+'Input| Historical Capex'!K124","v":0},{"$f":"+(L31-L95)*INDEX('Input| Expensing'!N$8:N$31,MATCH('Output| RFM (D)'!$B126,'Input| Expensing'!$M$8:$M$31,0))","v":0},{"$f":"+(M31-M95)*INDEX('Input| Expensing'!O$8:O$31,MATCH('Output| RFM (D)'!$B126,'Input| Expensing'!$M$8:$M$31,0))","v":0}]
[null,{"$f":"+'Input| Setup'!$E$31","v":"Equity raising costs"},"JGN","$millions","Nominal","mid-year"]
[]
[null,"Total","Calculated","$millions","Nominal","mid-year",null,{"$f":"SUM(H104:H127)","v":0},26.104621589999997,41.464384179953591,71.825486720000043,0,0]
[]
[null,"Capex for CESS Purposes"]
[]
[null,"Item","Source","Unit","Basis","Timing",null,null,{"$f":"+'Input| Historical Capex'!I$7","v":"2020-21"},{"$f":"+'Input| Historical Capex'!J$7","v":"2021-22"},{"$f":"+'Input| Historical Capex'!K$7","v":"2022-23"},{"$f":"+'Input| Historical Capex'!L$7","v":"2023-24"},{"$f":"+'Input| Historical Capex'!M$7","v":"2024-25"}]
[]
[null,"Total capex","JGN",{"$f":"D42","v":"$millions"},"Nominal","mid-year",null,null,{"$f":"I34","v":160.61928512000006},{"$f":"J34","v":145.24986995734403},{"$f":"K34","v":173.60182663000001},{"$f":"L34","v":157.40433137153181},{"$f":"M34","v":194.7861569428423}]
[null,"Customer Contributions","JGN",{"$f":"D43","v":"$millions"},"Nominal","mid-year",null,null,{"$f":"I67","v":5.03048699},{"$f":"J67","v":5.1588523000000004},{"$f":"K67","v":23.229914750000002},{"$f":"L67","v":6.8698545960659878},{"$f":"M67","v":3.4987053537762876}]
[null,"Asset Disposals","JGN",{"$f":"D44","v":"$millions"},"Nominal","mid-year",null,null,{"$f":"I98","v":1.8047411900000001},{"$f":"J98","v":1.8515829899999998},{"$f":"K98","v":1.51235045},{"$f":"L98","v":0.21357667068971251},{"$f":"M98","v":0.26940710414558466}]
[null,"Other excludable capex","JGN",{"$f":"D45","v":"$millions"},"Nominal","mid-year",null,null,94.06754426000002,86.071936380000039,65.930934710000002,{"$f":"IFERROR(\n(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009='Output| RIN'!$B$9),'Calc| Project Costs'!BR$10:BR$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)\n-SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009='Output| RIN'!$B$9),'Calc| Project Costs'!AD$10:AD$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)\n-SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009='Output| RIN'!$B$9),'Calc| Project Costs'!BJ$10:BJ$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009))/10^3,\"\")\n/'Input| Escalations'!H$18","v":76.686104230064956},{"$f":"IFERROR(\n(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009='Output| RIN'!$B$9),'Calc| Project Costs'!BS$10:BS$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)\n-SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009='Output| RIN'!$B$9),'Calc| Project Costs'!AE$10:AE$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)\n-SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009='Output| RIN'!$B$9),'Calc| Project Costs'!BK$10:BK$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009))/10^3,\"\")\n/'Input| Escalations'!I$18","v":79.790834048360935}]
[]
[null,"Total","Calculated","$millions","Nominal","mid-year",null,null,{"$f":"+I135-SUM(I136:I138)","v":59.716512680000037},{"$f":"+J135-SUM(J136:J138)","v":52.167498287343989},{"$f":"+K135-SUM(K136:K138)","v":82.928626719999997},{"$f":"+L135-SUM(L136:L138)","v":73.634795874711159},{"$f":"+M135-SUM(M136:M138)","v":111.22721043655949}]

{"sheet":"Output| RIN","index":15,"n_rows":26,"n_cols":19,"rows_kept":26,"cut":false,"hidden":false,"merged":[[4,1,4,9],[6,2,6,9],[6,11,6,18]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},null,null,null,"Sheet Validation",{"$f":"'Model Validation'!$C$21","v":0}]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255),\"\")","v":"Output| RIN"}]
[]
[null,{"$f":"IFERROR(LEFT('Output| PTRM (T)'!L5,2)+1&\". RIN capex drivers: forecast capex ($000s \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\")\",\"\")","v":"66. RIN capex drivers: forecast capex ($000s June 2025)"}]
[]
[null,null,"Distribution Assets",null,null,null,null,null,null,null,null,"Transmission Assets"]
[null,null,{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Forecast Total",null,{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Forecast Total"]
[null,{"$f":"IFERROR(IF('Input| Setup'!B20=\"\",\"\",'Input| Setup'!B20),\"\")","v":"Connections"},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!C$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":85287.941904698149},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!D$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":82014.440779441255},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!E$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":74016.581731135651},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!F$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":100656.49495857452},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!G$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":87072.136718968773},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!H$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":52325.189865185392},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!I$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":40779.420653084082},{"$f":"IFERROR(SUM(E9:I9),\"\")","v":354849.82392694842},null,{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L37:$R37,MATCH('Output| RIN'!L$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L37:$R37,MATCH('Output| RIN'!M$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L37:$R37,MATCH('Output| RIN'!N$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L37:$R37,MATCH('Output| RIN'!O$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L37:$R37,MATCH('Output| RIN'!P$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L37:$R37,MATCH('Output| RIN'!Q$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B9),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L37:$R37,MATCH('Output| RIN'!R$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUM(N9:R9),\"\")","v":0}]
[null,{"$f":"IFERROR(IF('Input| Setup'!B21=\"\",\"\",'Input| Setup'!B21),\"\")","v":"Mains replacement"},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":4729.7312759447213},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":6628.9754627808779},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":11962.086352453412},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":19183.97109559739},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":13901.603872127345},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":9929.6328230184572},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":7534.2127763827802},{"$f":"IFERROR(SUM(E10:I10),\"\")","v":62511.506919579384},null,{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L38:$R38,MATCH('Output| RIN'!L$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L38:$R38,MATCH('Output| RIN'!M$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L38:$R38,MATCH('Output| RIN'!N$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L38:$R38,MATCH('Output| RIN'!O$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L38:$R38,MATCH('Output| RIN'!P$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L38:$R38,MATCH('Output| RIN'!Q$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B10),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L38:$R38,MATCH('Output| RIN'!R$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUM(N10:R10),\"\")","v":0}]
[null,{"$f":"IFERROR(IF('Input| Setup'!B22=\"\",\"\",'Input| Setup'!B22),\"\")","v":"Mains augmentation"},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":1885.2755664472779},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":3360.075138323336},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":4860.3844607878964},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":3698.9109193170852},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":1879.3951817428194},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":2238.4078820498353},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":2447.5947193103598},15124.693163207994,null,{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L39:$R39,MATCH('Output| RIN'!L$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L39:$R39,MATCH('Output| RIN'!M$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L39:$R39,MATCH('Output| RIN'!N$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L39:$R39,MATCH('Output| RIN'!O$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L39:$R39,MATCH('Output| RIN'!P$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L39:$R39,MATCH('Output| RIN'!Q$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B11),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L39:$R39,MATCH('Output| RIN'!R$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},0]
[null,{"$f":"IFERROR(IF('Input| Setup'!B23=\"\",\"\",'Input| Setup'!B23),\"\")","v":"Telemetry"},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":179.9189873683919},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":180.87775287884679},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":182.1186430439912},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":182.99122583890949},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":183.81292872270356},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":184.78198664676572},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":185.83561023126029},919.54039448363028,null,{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L40:$R40,MATCH('Output| RIN'!L$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L40:$R40,MATCH('Output| RIN'!M$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L40:$R40,MATCH('Output| RIN'!N$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L40:$R40,MATCH('Output| RIN'!O$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L40:$R40,MATCH('Output| RIN'!P$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L40:$R40,MATCH('Output| RIN'!Q$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B12),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L40:$R40,MATCH('Output| RIN'!R$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},0]
[null,{"$f":"IFERROR(IF('Input| Setup'!B24=\"\",\"\",'Input| Setup'!B24),\"\")","v":"Meter replacement"},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":22201.514458639023},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":24608.904769450568},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":22832.126624769691},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":29410.24709713327},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":31124.452292297952},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":39175.3915685842},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":36085.086600742012},{"$f":"IFERROR(SUM(E13:I13),\"\")","v":158627.30418352713},null,{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L41:$R41,MATCH('Output| RIN'!L$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L41:$R41,MATCH('Output| RIN'!M$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L41:$R41,MATCH('Output| RIN'!N$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L41:$R41,MATCH('Output| RIN'!O$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L41:$R41,MATCH('Output| RIN'!P$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L41:$R41,MATCH('Output| RIN'!Q$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B13),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L41:$R41,MATCH('Output| RIN'!R$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUM(N13:R13),\"\")","v":0}]
[null,{"$f":"IFERROR(IF('Input| Setup'!B25=\"\",\"\",'Input| Setup'!B25),\"\")","v":"ICT"},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":17488.486824944623},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":18805.807360553477},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":11605.054242506252},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":12779.694268164485},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":8380.7249827433225},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":6356.9308397247696},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),\"\")","v":5901.0907133332503},{"$f":"IFERROR(SUM(E14:I14),\"\")","v":45023.495046472082},null,{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L42:$R42,MATCH('Output| RIN'!L$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L42:$R42,MATCH('Output| RIN'!M$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L42:$R42,MATCH('Output| RIN'!N$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L42:$R42,MATCH('Output| RIN'!O$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L42:$R42,MATCH('Output| RIN'!P$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L42:$R42,MATCH('Output| RIN'!Q$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B14),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L42:$R42,MATCH('Output| RIN'!R$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUM(N14:R14),\"\")","v":0}]
[null,{"$f":"IFERROR(IF('Input| Setup'!B26=\"\",\"\",'Input| Setup'!B26),\"\")","v":"Capitalised network overheads"},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AL10:AL1009)","v":4254.1165051430789},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AM10:AM1009)","v":5218.1231860515109},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AN10:AN1009)","v":5446.5840127680458},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AO10:AO1009)","v":5990.7593480244286},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AP10:AP1009)","v":5142.0754116338576},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AQ10:AQ1009)","v":3882.8540179524439},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AR10:AR1009)","v":3265.9110580942702},{"$f":"IFERROR(SUM(E15:I15),\"\")","v":23728.183848473043},null,{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B15),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L43:$R43,MATCH('Output| RIN'!L$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B15),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L43:$R43,MATCH('Output| RIN'!M$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B15),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L43:$R43,MATCH('Output| RIN'!N$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B15),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L43:$R43,MATCH('Output| RIN'!O$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B15),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L43:$R43,MATCH('Output| RIN'!P$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B15),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L43:$R43,MATCH('Output| RIN'!Q$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B15),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$CA$10:$CA$1009)+INDEX('Input| Type 2 capcons'!$L43:$R43,MATCH('Output| RIN'!R$8,'Input| Type 2 capcons'!$L$36:$R$36)),\"\")","v":0},{"$f":"IFERROR(SUM(N15:R15),\"\")","v":0}]
[null,{"$f":"IFERROR(IF('Input| Setup'!B27=\"\",\"\",'Input| Setup'!B27),\"\")","v":"Capitalised corporate overheads"},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AT10:AT1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AU10:AU1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AV10:AV1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AW10:AW1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AX10:AX1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AY10:AY1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AZ10:AZ1009)","v":0},0,null,{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AL10:AL1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AM10:AM1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AN10:AN1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AO10:AO1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AP10:AP1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AQ10:AQ1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AR10:AR1009)","v":0},0]
[null,{"$f":"IFERROR(IF('Input| Setup'!B28=\"\",\"\",'Input| Setup'!B28),\"\")","v":"Other capex"},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B17),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+INDEX('Input| Type 2 capcons'!$C43:$I43,MATCH('Output| RIN'!C$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":29672.655205176539},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B17),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+INDEX('Input| Type 2 capcons'!$C43:$I43,MATCH('Output| RIN'!D$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":57060.989494500682},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B17),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+INDEX('Input| Type 2 capcons'!$C43:$I43,MATCH('Output| RIN'!E$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":60191.534302465268},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B17),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+INDEX('Input| Type 2 capcons'!$C43:$I43,MATCH('Output| RIN'!F$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":37541.09233270515},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B17),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+INDEX('Input| Type 2 capcons'!$C43:$I43,MATCH('Output| RIN'!G$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":33313.531632852224},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B17),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+INDEX('Input| Type 2 capcons'!$C43:$I43,MATCH('Output| RIN'!H$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":22024.723529503961},{"$f":"IFERROR(SUMPRODUCT(--('Input| Projects'!$F$10:$F$1009=$B17),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+INDEX('Input| Type 2 capcons'!$C43:$I43,MATCH('Output| RIN'!I$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":18599.92629927598},171670.80809680259,null,{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AT10:AT1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AU10:AU1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AV10:AV1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AW10:AW1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AX10:AX1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AY10:AY1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AZ10:AZ1009)","v":0},0]
[null,"Capcons",{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AD10:AD1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BJ10:BJ1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!C41)","v":7231.9003454697713},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AE10:AE1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BK10:BK1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!D41)","v":3554.2438303279405},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AF10:AF1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BL10:BL1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!E41)","v":3800.5218432069214},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AG10:AG1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BM10:BM1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!F41)","v":3611.6027938483826},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AH10:AH1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BN10:BN1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!G41)","v":3309.1396265325347},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AI10:AI1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BO10:BO1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!H41)","v":2841.9222306713777},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AJ10:AJ1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BP10:BP1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!I41)","v":2385.3276925180471},15948.514186777264,null,{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AD10:AD1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BJ10:BJ1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!L41)","v":0},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AE10:AE1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BK10:BK1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!M41)","v":0},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AF10:AF1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BL10:BL1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!N41)","v":0},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AG10:AG1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BM10:BM1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!O41)","v":0},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AH10:AH1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BN10:BN1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!P41)","v":0},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AI10:AI1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BO10:BO1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!Q41)","v":0},{"$f":"SUM(SUMPRODUCT('Calc| Project Costs'!AJ10:AJ1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BP10:BP1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!R41)","v":0},0]
[null,"TOTAL GROSS CAPEX (includes capcons)",{"$f":"SUM(C9:C17)","v":165699.64072836182},{"$f":"SUM(D9:D17)","v":197878.19394398056},191096.4703699302,209444.16124535527,180997.73302108899,136117.91251266582,114799.07843045398,{"$f":"SUM(J9:J18)","v":848403.86976627144},null,{"$f":"SUM(L9:L17)","v":0},0,0,0,0,0,0,0]
[null,null,{"$f":"IF(ABS(SUMPRODUCT('Calc| Project Costs'!BR$10:BR$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-'Output| RIN'!C19)<0.000001,0,1)","v":0},{"$f":"IF(ABS(SUMPRODUCT('Calc| Project Costs'!BS$10:BS$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-'Output| RIN'!D19)<0.000001,0,1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (D)'!D58-E19/10^3)<0.000001,ABS(SUM(SUMPRODUCT('Calc| Project Costs'!AF10:AF1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BL10:BL1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!E41)-'Output| RIN'!E18<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (D)'!E58-F19/10^3)<0.000001,ABS(SUM(SUMPRODUCT('Calc| Project Costs'!AG10:AG1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BM10:BM1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!F41)-'Output| RIN'!F18<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (D)'!F58-G19/10^3)<0.000001,ABS(SUM(SUMPRODUCT('Calc| Project Costs'!AH10:AH1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BN10:BN1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!G41)-'Output| RIN'!G18<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (D)'!G58-H19/10^3)<0.000001,ABS(SUM(SUMPRODUCT('Calc| Project Costs'!AI10:AI1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BO10:BO1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!H41)-'Output| RIN'!H18<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (D)'!H58-I19/10^3)<0.000001,ABS(SUM(SUMPRODUCT('Calc| Project Costs'!AJ10:AJ1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),SUMPRODUCT('Calc| Project Costs'!BP10:BP1009,'Calc| Project Costs'!$BZ$10:$BZ$1009),'Input| Type 2 capcons'!I41)-'Output| RIN'!I18<0.000001)),0,1),1)","v":0},null,null,{"$f":"IF(ABS('Input| Type 2 capcons'!L41+SUMPRODUCT('Calc| Project Costs'!BR$10:BR$1009,'Calc| Project Costs'!$CA$10:$CA$1009)-'Output| RIN'!L19)<0.000001,0,1)","v":0},{"$f":"IF(ABS('Input| Type 2 capcons'!M41+SUMPRODUCT('Calc| Project Costs'!BS$10:BS$1009,'Calc| Project Costs'!$CA$10:$CA$1009)-'Output| RIN'!M19)<0.000001,0,1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!D58+N23/10^3-N19/10^3)<0.000001,ABS(SUM(SUMPRODUCT('Calc| Project Costs'!AF10:AF1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BL10:BL1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!N41)-'Output| RIN'!N18<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!E58+O23/10^3-O19/10^3)<0.000001,ABS(SUM(SUMPRODUCT('Calc| Project Costs'!AG10:AG1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BM10:BM1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!O41)-'Output| RIN'!O18<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!F58+P23/10^3-P19/10^3)<0.000001,ABS(SUM(SUMPRODUCT('Calc| Project Costs'!AH10:AH1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BN10:BN1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!P41)-'Output| RIN'!P18<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!G58+Q23/10^3-Q19/10^3)<0.000001,ABS(SUM(SUMPRODUCT('Calc| Project Costs'!AI10:AI1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BO10:BO1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!Q41)-'Output| RIN'!Q18<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!H58+R23/10^3-R19/10^3)<0.000001,ABS(SUM(SUMPRODUCT('Calc| Project Costs'!AJ10:AJ1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BP10:BP1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!R41)-'Output| RIN'!R18<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!I58+S23/10^3-S19/10^3)<0.000001,ABS(SUM(SUMPRODUCT('Calc| Project Costs'!AK10:AK1009,'Calc| Project Costs'!$CA$10:$CA$1009),SUMPRODUCT('Calc| Project Costs'!BQ10:BQ1009,'Calc| Project Costs'!$CA$10:$CA$1009),'Input| Type 2 capcons'!S41)-'Output| RIN'!S18<0.000001)),0,1),1)","v":0}]
[]
[]
[null,"Type 2 capital contributions",{"$f":"IFERROR('Input| Type 2 capcons'!C41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!D41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!E41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!F41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!G41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!H41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!I41,\"\")","v":0},{"$f":"SUM(E23:I23)","v":0},null,{"$f":"IFERROR('Input| Type 2 capcons'!L41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!M41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!N41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!O41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!P41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!Q41,\"\")","v":0},{"$f":"IFERROR('Input| Type 2 capcons'!R41,\"\")","v":0},{"$f":"SUM(N23:R23)","v":0}]
[]
[null,null,{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Forecast Total"]
[null,"Renewables",{"$f":"IFERROR(SUMPRODUCT(--('Input| JGN Mapping'!$H$10:$H$1009=\"Connections - Renewable\"),'Calc| Project Costs'!V$10:V$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!C$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":62.729787900596314},{"$f":"IFERROR(SUMPRODUCT(--('Input| JGN Mapping'!$H$10:$H$1009=\"Connections - Renewable\"),'Calc| Project Costs'!W$10:W$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!D$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":2590.3740840694813},{"$f":"IFERROR(SUMPRODUCT(--('Input| JGN Mapping'!$H$10:$H$1009=\"Connections - Renewable\"),'Calc| Project Costs'!X$10:X$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!E$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":7770.930886528442},{"$f":"IFERROR(SUMPRODUCT(--('Input| JGN Mapping'!$H$10:$H$1009=\"Connections - Renewable\"),'Calc| Project Costs'!Y$10:Y$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!F$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":38837.478369452379},{"$f":"IFERROR(SUMPRODUCT(--('Input| JGN Mapping'!$H$10:$H$1009=\"Connections - Renewable\"),'Calc| Project Costs'!Z$10:Z$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!G$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":30459.398987842411},{"$f":"IFERROR(SUMPRODUCT(--('Input| JGN Mapping'!$H$10:$H$1009=\"Connections - Renewable\"),'Calc| Project Costs'!AA$10:AA$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!H$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":3722.020100546642},{"$f":"IFERROR(SUMPRODUCT(--('Input| JGN Mapping'!$H$10:$H$1009=\"Connections - Renewable\"),'Calc| Project Costs'!AB$10:AB$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)-INDEX('Input| Type 2 capcons'!$C37:$I37,MATCH('Output| RIN'!I$8,'Input| Type 2 capcons'!$C$36:$I$36)),\"\")","v":0},{"$f":"SUM(C26:I26)","v":83442.932216339948}]

{"sheet":"Output| Summaries","index":16,"n_rows":260,"n_cols":13,"rows_kept":260,"cut":false,"hidden":false,"merged":[[95,1,95,9],[195,1,195,9],[228,1,228,9],[4,1,4,9],[21,1,21,9],[62,1,62,9],[108,1,108,9],[152,1,152,9],[170,1,170,9]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"IFERROR(Index!B2,\"\")","v":"AER Capex Forecast Model"},null,null,null,"Sheet Validation",{"$f":"'Model Validation'!$C$22","v":0}]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255),\"\")","v":"Output| Summaries"}]
[]
[null,"Gross Capex by RIN Category (Level1) ($million June 2025)"]
[]
[null,"Summary - by AER reset RIN categories (level one)",{"$f":"+'Input| Escalations'!D$14","v":"2019-20"},{"$f":"+'Input| Escalations'!E$14","v":"2020-21"},{"$f":"+'Input| Escalations'!F$14","v":"2021-22"},{"$f":"+'Input| Escalations'!G$14","v":"2022-23"},{"$f":"+'Input| Escalations'!H$14","v":"2023-24"},{"$f":"+'Input| Escalations'!I$14","v":"2024-25"},{"$f":"+'Input| Escalations'!J$25","v":"2025-26"},{"$f":"+'Input| Escalations'!K$25","v":"2026-27"},{"$f":"+'Input| Escalations'!L$25","v":"2027-28"},{"$f":"+'Input| Escalations'!M$25","v":"2028-29"},{"$f":"+'Input| Escalations'!N$25","v":"2029-30"}]
[]
[null,"Connections",{"$f":"+'Input| Historical Capex'!H133*'Input| Escalations'!D$21","v":99.539017426539928},{"$f":"+'Input| Historical Capex'!I133*'Input| Escalations'!E$21","v":109.60382996649754},{"$f":"+'Input| Historical Capex'!J133*'Input| Escalations'!F$21","v":103.88293410090162},{"$f":"+'Input| Historical Capex'!K133*'Input| Escalations'!G$21","v":96.384679588741065},{"$f":"+'Output| RIN'!C9/10^3","v":85.287941904698144},{"$f":"+'Output| RIN'!D9/10^3","v":82.014440779441259},{"$f":"+'Output| RIN'!E9/10^3","v":74.016581731135645},{"$f":"+'Output| RIN'!F9/10^3","v":100.65649495857453},{"$f":"+'Output| RIN'!G9/10^3","v":87.072136718968778},{"$f":"+'Output| RIN'!H9/10^3","v":52.325189865185394},{"$f":"+'Output| RIN'!I9/10^3","v":40.779420653084081}]
[null,"Mains replacement",{"$f":"+'Input| Historical Capex'!H134*'Input| Escalations'!D$21","v":8.0178719362789899},{"$f":"+'Input| Historical Capex'!I134*'Input| Escalations'!E$21","v":6.5694389756362597},{"$f":"+'Input| Historical Capex'!J134*'Input| Escalations'!F$21","v":7.9194632335026505},{"$f":"+'Input| Historical Capex'!K134*'Input| Escalations'!G$21","v":9.5407241270625462},{"$f":"+'Output| RIN'!C10/10^3","v":4.7297312759447214},{"$f":"+'Output| RIN'!D10/10^3","v":6.6289754627808781},{"$f":"+'Output| RIN'!E10/10^3","v":11.962086352453413},{"$f":"+'Output| RIN'!F10/10^3","v":19.183971095597389},{"$f":"+'Output| RIN'!G10/10^3","v":13.901603872127346},{"$f":"+'Output| RIN'!H10/10^3","v":9.9296328230184567},{"$f":"+'Output| RIN'!I10/10^3","v":7.5342127763827804}]
[null,"Mains augmentation",{"$f":"+'Input| Historical Capex'!H135*'Input| Escalations'!D$21","v":1.4902822257865349},{"$f":"+'Input| Historical Capex'!I135*'Input| Escalations'!E$21","v":0.69229166868566072},{"$f":"+'Input| Historical Capex'!J135*'Input| Escalations'!F$21","v":4.3021496961581098},{"$f":"+'Input| Historical Capex'!K135*'Input| Escalations'!G$21","v":1.3775782237601726},{"$f":"+'Output| RIN'!C11/10^3","v":1.885275566447278},{"$f":"+'Output| RIN'!D11/10^3","v":3.360075138323336},{"$f":"+'Output| RIN'!E11/10^3","v":4.8603844607878965},{"$f":"+'Output| RIN'!F11/10^3","v":3.6989109193170853},{"$f":"+'Output| RIN'!G11/10^3","v":1.8793951817428194},{"$f":"+'Output| RIN'!H11/10^3","v":2.2384078820498354},{"$f":"+'Output| RIN'!I11/10^3","v":2.4475947193103598}]
[null,"Telemetry",{"$f":"+'Input| Historical Capex'!H136*'Input| Escalations'!D$21","v":0.1486766869594518},{"$f":"+'Input| Historical Capex'!I136*'Input| Escalations'!E$21","v":0.29191698001202232},{"$f":"+'Input| Historical Capex'!J136*'Input| Escalations'!F$21","v":0.47791530208473265},{"$f":"+'Input| Historical Capex'!K136*'Input| Escalations'!G$21","v":0.78213467509558399},{"$f":"+'Output| RIN'!C12/10^3","v":0.1799189873683919},{"$f":"+'Output| RIN'!D12/10^3","v":0.1808777528788468},{"$f":"+'Output| RIN'!E12/10^3","v":0.1821186430439912},{"$f":"+'Output| RIN'!F12/10^3","v":0.18299122583890948},{"$f":"+'Output| RIN'!G12/10^3","v":0.18381292872270355},{"$f":"+'Output| RIN'!H12/10^3","v":0.18478198664676571},{"$f":"+'Output| RIN'!I12/10^3","v":0.1858356102312603}]
[null,"Meter replacement",{"$f":"+'Input| Historical Capex'!H137*'Input| Escalations'!D$21","v":22.509370425596238},{"$f":"+'Input| Historical Capex'!I137*'Input| Escalations'!E$21","v":20.379285735898044},{"$f":"+'Input| Historical Capex'!J137*'Input| Escalations'!F$21","v":16.566524314867213},{"$f":"+'Input| Historical Capex'!K137*'Input| Escalations'!G$21","v":22.543769641729483},{"$f":"+'Output| RIN'!C13/10^3","v":22.201514458639025},{"$f":"+'Output| RIN'!D13/10^3","v":24.608904769450568},{"$f":"+'Output| RIN'!E13/10^3","v":22.832126624769693},{"$f":"+'Output| RIN'!F13/10^3","v":29.410247097133269},{"$f":"+'Output| RIN'!G13/10^3","v":31.124452292297953},{"$f":"+'Output| RIN'!H13/10^3","v":39.175391568584203},{"$f":"+'Output| RIN'!I13/10^3","v":36.085086600742009}]
[null,"ICT",{"$f":"+'Input| Historical Capex'!H138*'Input| Escalations'!D$21","v":15.483135878195109},{"$f":"+'Input| Historical Capex'!I138*'Input| Escalations'!E$21","v":19.599766254586267},{"$f":"+'Input| Historical Capex'!J138*'Input| Escalations'!F$21","v":13.04203248777756},{"$f":"+'Input| Historical Capex'!K138*'Input| Escalations'!G$21","v":18.858332299370588},{"$f":"+'Output| RIN'!C14/10^3","v":17.488486824944623},{"$f":"+'Output| RIN'!D14/10^3","v":18.805807360553477},{"$f":"+'Output| RIN'!E14/10^3","v":11.605054242506252},{"$f":"+'Output| RIN'!F14/10^3","v":12.779694268164485},{"$f":"+'Output| RIN'!G14/10^3","v":8.3807249827433221},{"$f":"+'Output| RIN'!H14/10^3","v":6.3569308397247699},{"$f":"+'Output| RIN'!I14/10^3","v":5.9010907133332502}]
[null,"Capitalised network overheads",{"$f":"+'Input| Historical Capex'!H139*'Input| Escalations'!D$21","v":3.0861867498662638},{"$f":"+'Input| Historical Capex'!I139*'Input| Escalations'!E$21","v":3.8641906069103604},{"$f":"+'Input| Historical Capex'!J139*'Input| Escalations'!F$21","v":4.9906682428220837},{"$f":"+'Input| Historical Capex'!K139*'Input| Escalations'!G$21","v":4.8726050558020084},{"$f":"+'Output| RIN'!C15/10^3","v":4.2541165051430792},{"$f":"+'Output| RIN'!D15/10^3","v":5.2181231860515105},{"$f":"+'Output| RIN'!E15/10^3","v":5.4465840127680458},{"$f":"+'Output| RIN'!F15/10^3","v":5.9907593480244286},{"$f":"+'Output| RIN'!G15/10^3","v":5.1420754116338578},{"$f":"+'Output| RIN'!H15/10^3","v":3.882854017952444},{"$f":"+'Output| RIN'!I15/10^3","v":3.2659110580942703}]
[null,"Capitalised corporate overheads",{"$f":"+'Input| Historical Capex'!H140*'Input| Escalations'!D$21","v":19.18198311452386},{"$f":"+'Input| Historical Capex'!I140*'Input| Escalations'!E$21","v":9.7091562029116769},{"$f":"+'Input| Historical Capex'!J140*'Input| Escalations'!F$21","v":0},{"$f":"+'Input| Historical Capex'!K140*'Input| Escalations'!G$21","v":-4.7538448563096775E-20},{"$f":"+'Output| RIN'!C16/10^3","v":0},{"$f":"+'Output| RIN'!D16/10^3","v":0},{"$f":"+'Output| RIN'!E16/10^3","v":0},{"$f":"+'Output| RIN'!F16/10^3","v":0},{"$f":"+'Output| RIN'!G16/10^3","v":0},{"$f":"+'Output| RIN'!H16/10^3","v":0},{"$f":"+'Output| RIN'!I16/10^3","v":0}]
[null,"Other capex",{"$f":"+'Input| Historical Capex'!H141*'Input| Escalations'!D$21","v":20.990535657432666},{"$f":"+'Input| Historical Capex'!I141*'Input| Escalations'!E$21","v":22.60649777344911},{"$f":"+'Input| Historical Capex'!J141*'Input| Escalations'!F$21","v":19.921999815546052},{"$f":"+'Input| Historical Capex'!K141*'Input| Escalations'!G$21","v":39.218997439962877},{"$f":"+'Output| RIN'!C17/10^3","v":29.67265520517654},{"$f":"+'Output| RIN'!D17/10^3","v":57.060989494500681},{"$f":"+'Output| RIN'!E17/10^3","v":60.191534302465271},{"$f":"+'Output| RIN'!F17/10^3","v":37.541092332705148},{"$f":"+'Output| RIN'!G17/10^3","v":33.313531632852225},{"$f":"+'Output| RIN'!H17/10^3","v":22.024723529503962},{"$f":"+'Output| RIN'!I17/10^3","v":18.599926299275978}]
[null,"Total",{"$f":"SUM(C9:C17)","v":190.44706010117903},{"$f":"SUM(D9:D17)","v":193.31637416458696},171.10368719366005,193.57882105152436,165.6996407283618,197.87819394398056,191.09647036993022,209.44416124535525,180.997733021089,136.11791251266584,114.79907843045399]
[]
[null,"Check",{"$f":"+IF(ABS(C18-'Input| Historical Capex'!H$143*'Input| Escalations'!D$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(D18-'Input| Historical Capex'!I$143*'Input| Escalations'!E$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(E18-'Input| Historical Capex'!J$143*'Input| Escalations'!F$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(F18-'Input| Historical Capex'!K$143*'Input| Escalations'!G$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(G18-'Calc| Project Costs'!BR$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(H18-'Calc| Project Costs'!BS$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(I18-'Calc| Project Costs'!BT$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(J18-'Calc| Project Costs'!BU$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(K18-'Calc| Project Costs'!BV$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(L18-'Calc| Project Costs'!BW$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(M18-'Calc| Project Costs'!BX$6/10^3)<0.0001,0,1)","v":0}]
[]
[null,"Gross Capex by RIN Category (Level2) ($million June 2025)"]
[]
[null,"Summary - by AER reset RIN categories (level two)",{"$f":"+'Input| Escalations'!D$14","v":"2019-20"},{"$f":"+'Input| Escalations'!E$14","v":"2020-21"},{"$f":"+'Input| Escalations'!F$14","v":"2021-22"},{"$f":"+'Input| Escalations'!G$14","v":"2022-23"},{"$f":"+'Input| Escalations'!H$14","v":"2023-24"},{"$f":"+'Input| Escalations'!I$14","v":"2024-25"},{"$f":"+'Input| Escalations'!J$25","v":"2025-26"},{"$f":"+'Input| Escalations'!K$25","v":"2026-27"},{"$f":"+'Input| Escalations'!L$25","v":"2027-28"},{"$f":"+'Input| Escalations'!M$25","v":"2028-29"},{"$f":"+'Input| Escalations'!N$25","v":"2029-30"}]
[]
[null,"Connections - ELECTRICITY TO GAS",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B26)/10^3","v":19.009704593373691},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B26)/10^3","v":18.219562525737278},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B26)/10^3","v":16.584517123870306},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B26)/10^3","v":13.372835478195752},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B26)/10^3","v":9.4303846746611484},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B26)/10^3","v":6.6585953130277851},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B26)/10^3","v":3.3604830884257262}]
[null,"Connections - INDUSTRIAL & COMMERCIAL CONTRACT",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B27)/10^3","v":7.9190528081125731},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B27)/10^3","v":4.5307606191149565},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B27)/10^3","v":4.5249966528441545},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B27)/10^3","v":4.5327282778340754},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B27)/10^3","v":4.5400126100190628},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B27)/10^3","v":4.5486076392162058},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B27)/10^3","v":4.5579581318672835}]
[null,"Connections - INDUSTRIAL & COMMERCIAL TARIFF",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B28)/10^3","v":8.9762562546889146},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B28)/10^3","v":11.867059073764972},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B28)/10^3","v":8.9999637312402427},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B28)/10^3","v":9.1761461327859539},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B28)/10^3","v":9.352011368531759},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B28)/10^3","v":9.5410049417000451},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B28)/10^3","v":9.7392469544025193}]
[null,"Connections - NEW HOMES",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B29)/10^3","v":46.712555105029139},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B29)/10^3","v":39.31448619284658},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B29)/10^3","v":25.255042048257831},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B29)/10^3","v":28.401573652195175},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B29)/10^3","v":30.490702284220358},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B29)/10^3","v":27.57462206973878},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B29)/10^3","v":23.639688810028439}]
[null,"Connections - MEDIUM DENSITY / HIGH RISE",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B30)/10^3","v":5.2771480895344665},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B30)/10^3","v":8.0074036193903968},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B30)/10^3","v":13.008590757993515},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B30)/10^3","v":8.3404487653544024},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B30)/10^3","v":4.6522534889375402},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B30)/10^3","v":1.8878101541860566},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B30)/10^3","v":0.84622182301537785}]
[null,"Meter replacement - Other",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B31)/10^3","v":12.508288726713946},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B31)/10^3","v":10.427600462430149},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B31)/10^3","v":10.259364232677701},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B31)/10^3","v":14.967607457498834},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B31)/10^3","v":8.7246917860051436},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B31)/10^3","v":10.126263091209738},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B31)/10^3","v":10.136281319548019}]
[null,"Meter replacement - Industrial and Commercial",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B32)/10^3","v":3.859057578060189},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B32)/10^3","v":4.9025925138059119},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B32)/10^3","v":5.2519676681494873},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B32)/10^3","v":7.6208782022832793},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B32)/10^3","v":10.399115902073387},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B32)/10^3","v":11.937502585147881},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B32)/10^3","v":9.3473253148100159}]
[null,"Meter replacement - Residential",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B33)/10^3","v":6.5295849967913488},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B33)/10^3","v":10.058027826148233},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B33)/10^3","v":8.0540417126827553},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B33)/10^3","v":7.7755000740476934},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B33)/10^3","v":13.019178480206863},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B33)/10^3","v":18.407287900026269},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B33)/10^3","v":17.808620383320065}]
[null,"Connections - Renewable",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B34)/10^3","v":6.4694669672087576E-2},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B34)/10^3","v":2.6724061807403334},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B34)/10^3","v":8.0204920319223216},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B34)/10^3","v":40.09693068042678},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B34)/10^3","v":31.456169289853865},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B34)/10^3","v":3.845119828295434},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B34)/10^3","v":0}]
[null,"Other capex - Primary mains integrity projects - SPM",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B35)/10^3","v":4.6156363732106813},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B35)/10^3","v":5.6779644123794917},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B35)/10^3","v":13.639364360456737},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B35)/10^3","v":4.5769401533331848},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B35)/10^3","v":0.22701110513475795},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B35)/10^3","v":0.48376889877847168},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B35)/10^3","v":2.3554412954940162E-2}]
[null,"Mains augmentation - Medium Pressure to Medium Pressure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B36)/10^3","v":1.097487184432876},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B36)/10^3","v":2.8752928998781573},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B36)/10^3","v":2.7145781163577722},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B36)/10^3","v":3.0085256147278336},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B36)/10^3","v":1.9408975542503131},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B36)/10^3","v":1.8566590997419499},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B36)/10^3","v":1.2165481869054675}]
[null,"Mains augmentation - High Pressure to High Pressure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B37)/10^3","v":0.84684076715270618},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B37)/10^3","v":0.38432040489196811},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B37)/10^3","v":1.8433890329820986},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B37)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B37)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B37)/10^3","v":0.45578046226324498},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B37)/10^3","v":1.3129249699613676}]
[null,"Mains augmentation - Low Pressure to High Pressure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B38)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B38)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B38)/10^3","v":0.31915422238744673},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B38)/10^3","v":0.71364950550757267},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B38)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B38)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B38)/10^3","v":0}]
[null,"Mains augmentation - Low Pressure to Low Pressure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B39)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B39)/10^3","v":0.20686886189069523},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B39)/10^3","v":0.13935289745040905},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B39)/10^3","v":9.6686993160400497E-2},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B39)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B39)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B39)/10^3","v":0}]
[null,"Mains replacement - Proactive",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B40)/10^3","v":2.6993874193439993},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B40)/10^3","v":4.0256898304735023},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B40)/10^3","v":10.583118493324516},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B40)/10^3","v":18.041575024709864},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B40)/10^3","v":12.590716570129452},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B40)/10^3","v":8.4906918479245679},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B40)/10^3","v":6.0172335266571872}]
[null,"Other capex - Pipes upgrade projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B41)/10^3","v":0.32238474151805935},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B41)/10^3","v":0.71585284197717514},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B41)/10^3","v":1.5055474317352668},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B41)/10^3","v":1.7663576021108094},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B41)/10^3","v":1.6829972144270997},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B41)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B41)/10^3","v":0}]
[null,"Other capex - Pigging facilities projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B42)/10^3","v":1.7748934720536556},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B42)/10^3","v":3.5139301164371592},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B42)/10^3","v":16.083383798496008},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B42)/10^3","v":8.3871537390216062},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B42)/10^3","v":9.1688041240236355},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B42)/10^3","v":0.16911639840797985},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B42)/10^3","v":0}]
[null,"Other capex - Networks upgrade projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B43)/10^3","v":5.1561370324272833},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B43)/10^3","v":9.6962228883799053},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B43)/10^3","v":3.8995867126710282},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B43)/10^3","v":3.907743890991938},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B43)/10^3","v":3.9154293052647673},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B43)/10^3","v":3.9244977691631511},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B43)/10^3","v":3.9343635356096152}]
[null,"Other capex - Facility upgrade projects - PRS",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B44)/10^3","v":4.1719855321468966},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B44)/10^3","v":9.4719028858763856},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B44)/10^3","v":8.6571806426886724},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B44)/10^3","v":3.9621154859845724},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B44)/10^3","v":2.3195144960440217},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B44)/10^3","v":5.71973435132504},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B44)/10^3","v":0.89845925117692882}]
[null,"Other capex - Allocations - Facilities projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B45)/10^3","v":1.2832966568902906},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B45)/10^3","v":1.5425785477353879},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B45)/10^3","v":0.76336997410381446},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B45)/10^3","v":0.76515332191336738},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B45)/10^3","v":0.76683354628690581},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B45)/10^3","v":0.76881615881187371},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B45)/10^3","v":0.77097310641180128}]
[null,"Other capex - ALBV replacement projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B46)/10^3","v":1.2115581093976151},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B46)/10^3","v":1.7517178332988175},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B46)/10^3","v":1.1735366039166686},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B46)/10^3","v":1.9430608155805633},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B46)/10^3","v":0.89673399280041222},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B46)/10^3","v":0.72279797302010718},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B46)/10^3","v":0}]
[null,"Other capex - Facility upgrade projects - TRS",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B47)/10^3","v":1.105062830357824},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B47)/10^3","v":10.730129914982196},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B47)/10^3","v":10.032326044713217},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B47)/10^3","v":5.5366150810470813},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B47)/10^3","v":2.9597031203103477},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B47)/10^3","v":0.41911692898811592},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B47)/10^3","v":3.531867287125471}]
[null,"Other capex - Non Network General - Vehicles",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B48)/10^3","v":1.7294792185039713},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B48)/10^3","v":2.1052590358062524},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B48)/10^3","v":1.6586720422467165},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B48)/10^3","v":2.029991564981612},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B48)/10^3","v":4.8935006772435061},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B48)/10^3","v":5.9634138365952536},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B48)/10^3","v":5.4883924651686309}]
[null,"Other capex - Non Network General - Property",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B49)/10^3","v":5.1491283231388563},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B49)/10^3","v":5.713290373722093},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B49)/10^3","v":1.527016359947579},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B49)/10^3","v":2.0323913853168647},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B49)/10^3","v":2.0343131531094403},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B49)/10^3","v":0.97072505539892673},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B49)/10^3","v":0.97189959169969764}]
[null,"Other capex - Mains relocation projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B50)/10^3","v":0.87886995736018758},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B50)/10^3","v":3.9924002537281624},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B50)/10^3","v":0.66706228692039282},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B50)/10^3","v":0.6681652223443062},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B50)/10^3","v":0.66920434669392159},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B50)/10^3","v":0.67043044000984742},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B50)/10^3","v":0.67176429569633467}]
[null,"Mains replacement - Reactive",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B51)/10^3","v":2.1784929748933335},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B51)/10^3","v":2.8132123603949477},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B51)/10^3","v":1.7631267218198505},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B51)/10^3","v":1.7645089820342001},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B51)/10^3","v":1.7658111137117976},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B51)/10^3","v":1.7673473415666321},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B51)/10^3","v":1.7690183497781027}]
[null,"Other capex - Allocations - Networks projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B52)/10^3","v":1.2954480107844},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B52)/10^3","v":1.2980228948170018},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B52)/10^3","v":1.3013575867168592},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B52)/10^3","v":1.3037039491419702},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B52)/10^3","v":1.305914581113111},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B52)/10^3","v":1.3085229954827464},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B52)/10^3","v":1.3113606960582886}]
[null,"Other capex - Non Network General - Plant & Equipt",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B53)/10^3","v":1.0838120186977813},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B53)/10^3","v":1.0791981958065631},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B53)/10^3","v":1.0791981958065631},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B53)/10^3","v":1.6924886988221557},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B53)/10^3","v":3.2312903245703697},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B53)/10^3","v":1.3579666062681961},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B53)/10^3","v":1.3579666062681961}]
[null,"Other capex - Pipes washaway projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B54)/10^3","v":0.56191251844012458},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B54)/10^3","v":1.2977552640935373},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B54)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B54)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B54)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B54)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B54)/10^3","v":0}]
[null,"Other capex - Facility upgrade projects - POTS",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B55)/10^3","v":1.3078953321882499E-2},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B55)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B55)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B55)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B55)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B55)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B55)/10^3","v":0}]
[null,"ICT",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B56)/10^3","v":17.488486824944623},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B56)/10^3","v":18.805807360553477},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B56)/10^3","v":11.605054242506252},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B56)/10^3","v":12.779694268164485},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B56)/10^3","v":8.3807249827433221},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B56)/10^3","v":6.3569308397247699},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B56)/10^3","v":5.9010907133332502}]
[null,"Telemetry",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B57)/10^3","v":0.1799189873683919},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B57)/10^3","v":0.1808777528788468},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B57)/10^3","v":0.1821186430439912},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B57)/10^3","v":0.18299122583890948},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B57)/10^3","v":0.18381292872270355},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B57)/10^3","v":0.18478198664676571},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$H$10:$H$1009,'Output| Summaries'!$B57)/10^3","v":0.1858356102312603}]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G26:G57)","v":165.69964072836186},197.87819394398051,191.09647036993013,209.44416124535525,180.99773302108909,136.11791251266584,114.79907843045399]
[]
[null,"Check",null,null,null,null,{"$f":"+IF(ABS(G59-'Calc| Project Costs'!BR$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(H59-'Calc| Project Costs'!BS$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(I59-'Calc| Project Costs'!BT$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(J59-'Calc| Project Costs'!BU$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(K59-'Calc| Project Costs'!BV$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(L59-'Calc| Project Costs'!BW$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(M59-'Calc| Project Costs'!BX$6/10^3)<0.0001,0,1)","v":0}]
[]
[null,"Gross Capex by AER Asset Class ($million June 2025)"]
[]
[null,"Summary - by AER Asset Class",{"$f":"+'Input| Escalations'!D$14","v":"2019-20"},{"$f":"+'Input| Escalations'!E$14","v":"2020-21"},{"$f":"+'Input| Escalations'!F$14","v":"2021-22"},{"$f":"+'Input| Escalations'!G$14","v":"2022-23"},{"$f":"+'Input| Escalations'!H$14","v":"2023-24"},{"$f":"+'Input| Escalations'!I$14","v":"2024-25"},{"$f":"+'Input| Escalations'!J$25","v":"2025-26"},{"$f":"+'Input| Escalations'!K$25","v":"2026-27"},{"$f":"+'Input| Escalations'!L$25","v":"2027-28"},{"$f":"+'Input| Escalations'!M$25","v":"2028-29"},{"$f":"+'Input| Escalations'!N$25","v":"2029-30"}]
[]
[null,{"$f":"+'Output| PTRM (D)'!$C$8","v":"Trunk Wilton-Sydney"},{"$f":"+'Output| RFM (D)'!H9*'Input| Escalations'!D$21","v":1.1940981488540161E-2},{"$f":"+'Output| RFM (D)'!I9*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J9*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K9*'Input| Escalations'!G$21","v":0.77414547352163687},{"$f":"+'Output| RFM (D)'!L9*'Input| Escalations'!H$21","v":6.2487139503601984E-2},{"$f":"+'Output| RFM (D)'!M9*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D8","v":0},{"$f":"+'Output| PTRM (D)'!E8","v":0},{"$f":"+'Output| PTRM (D)'!F8","v":0},{"$f":"+'Output| PTRM (D)'!G8","v":0},{"$f":"+'Output| PTRM (D)'!H8","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$9","v":"Trunk Sydney-Newcastle"},{"$f":"+'Output| RFM (D)'!H10*'Input| Escalations'!D$21","v":2.0982942630103119},{"$f":"+'Output| RFM (D)'!I10*'Input| Escalations'!E$21","v":1.4715061897127306E-2},{"$f":"+'Output| RFM (D)'!J10*'Input| Escalations'!F$21","v":0.109141090773838},{"$f":"+'Output| RFM (D)'!K10*'Input| Escalations'!G$21","v":0.5671728636081198},{"$f":"+'Output| RFM (D)'!L10*'Input| Escalations'!H$21","v":0.66342725286393334},{"$f":"+'Output| RFM (D)'!M10*'Input| Escalations'!I$21","v":0.22236918332806674},{"$f":"+'Output| PTRM (D)'!D9","v":7.6485602016064663E-2},{"$f":"+'Output| PTRM (D)'!E9","v":1.6623585612264431},{"$f":"+'Output| PTRM (D)'!F9","v":1.6829972144270997},{"$f":"+'Output| PTRM (D)'!G9","v":0},{"$f":"+'Output| PTRM (D)'!H9","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$10","v":"Trunk Wilton-Wollongong"},{"$f":"+'Output| RFM (D)'!H11*'Input| Escalations'!D$21","v":0.44375300628420966},{"$f":"+'Output| RFM (D)'!I11*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J11*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K11*'Input| Escalations'!G$21","v":2.4170782290122168E-2},{"$f":"+'Output| RFM (D)'!L11*'Input| Escalations'!H$21","v":3.2431671993719262E-2},{"$f":"+'Output| RFM (D)'!M11*'Input| Escalations'!I$21","v":0.65163559345934463},{"$f":"+'Output| PTRM (D)'!D10","v":0},{"$f":"+'Output| PTRM (D)'!E10","v":0},{"$f":"+'Output| PTRM (D)'!F10","v":0},{"$f":"+'Output| PTRM (D)'!G10","v":0},{"$f":"+'Output| PTRM (D)'!H10","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$11","v":"Contract Meters"},{"$f":"+'Output| RFM (D)'!H12*'Input| Escalations'!D$21","v":1.3153560114066092},{"$f":"+'Output| RFM (D)'!I12*'Input| Escalations'!E$21","v":1.188408625509298},{"$f":"+'Output| RFM (D)'!J12*'Input| Escalations'!F$21","v":1.2661433275332827},{"$f":"+'Output| RFM (D)'!K12*'Input| Escalations'!G$21","v":0.80737418856699761},{"$f":"+'Output| RFM (D)'!L12*'Input| Escalations'!H$21","v":3.7798737186597022},{"$f":"+'Output| RFM (D)'!M12*'Input| Escalations'!I$21","v":2.0062004434645107},{"$f":"+'Output| PTRM (D)'!D11","v":2.0934359687668556},{"$f":"+'Output| PTRM (D)'!E11","v":7.931182098554344},{"$f":"+'Output| PTRM (D)'!F11","v":1.7530821589039833},{"$f":"+'Output| PTRM (D)'!G11","v":1.1306466931271075},{"$f":"+'Output| PTRM (D)'!H11","v":0.68784073387304911}]
[null,{"$f":"+'Output| PTRM (D)'!$C$12","v":"Fixed Plant - Distribution"},{"$f":"+'Output| RFM (D)'!H13*'Input| Escalations'!D$21","v":12.80808695429049},{"$f":"+'Output| RFM (D)'!I13*'Input| Escalations'!E$21","v":9.137312737751289},{"$f":"+'Output| RFM (D)'!J13*'Input| Escalations'!F$21","v":6.2832341027347454},{"$f":"+'Output| RFM (D)'!K13*'Input| Escalations'!G$21","v":1.6248088726006178},{"$f":"+'Output| RFM (D)'!L13*'Input| Escalations'!H$21","v":8.2148352672860536},{"$f":"+'Output| RFM (D)'!M13*'Input| Escalations'!I$21","v":25.451296166018189},{"$f":"+'Output| PTRM (D)'!D12","v":35.608980093803737},{"$f":"+'Output| PTRM (D)'!E12","v":18.723887189449016},{"$f":"+'Output| PTRM (D)'!F12","v":15.287827259766098},{"$f":"+'Output| PTRM (D)'!G12","v":7.6056807111950953},{"$f":"+'Output| PTRM (D)'!H12","v":6.5874981606925784}]
[null,{"$f":"+'Output| PTRM (D)'!$C$13","v":"HP Mains"},{"$f":"+'Output| RFM (D)'!H14*'Input| Escalations'!D$21","v":8.303247563657381},{"$f":"+'Output| RFM (D)'!I14*'Input| Escalations'!E$21","v":9.488077123271788},{"$f":"+'Output| RFM (D)'!J14*'Input| Escalations'!F$21","v":16.429644313999951},{"$f":"+'Output| RFM (D)'!K14*'Input| Escalations'!G$21","v":29.925580968726518},{"$f":"+'Output| RFM (D)'!L14*'Input| Escalations'!H$21","v":19.378518767456541},{"$f":"+'Output| RFM (D)'!M14*'Input| Escalations'!I$21","v":28.089967389746626},{"$f":"+'Output| PTRM (D)'!D13","v":33.559443292443497},{"$f":"+'Output| PTRM (D)'!E13","v":54.189525517653848},{"$f":"+'Output| PTRM (D)'!F13","v":40.062637314044515},{"$f":"+'Output| PTRM (D)'!G13","v":12.551080125525061},{"$f":"+'Output| PTRM (D)'!H13","v":7.5410839399724159}]
[null,{"$f":"+'Output| PTRM (D)'!$C$14","v":"HP Services"},{"$f":"+'Output| RFM (D)'!H15*'Input| Escalations'!D$21","v":1.8516696957016214},{"$f":"+'Output| RFM (D)'!I15*'Input| Escalations'!E$21","v":2.6059899101780677},{"$f":"+'Output| RFM (D)'!J15*'Input| Escalations'!F$21","v":1.3508891689924305},{"$f":"+'Output| RFM (D)'!K15*'Input| Escalations'!G$21","v":0.78389942409337943},{"$f":"+'Output| RFM (D)'!L15*'Input| Escalations'!H$21","v":1.527825725966897},{"$f":"+'Output| RFM (D)'!M15*'Input| Escalations'!I$21","v":1.5301171471024182},{"$f":"+'Output| PTRM (D)'!D14","v":1.5330846060154146},{"$f":"+'Output| PTRM (D)'!E14","v":1.5351724910929303},{"$f":"+'Output| PTRM (D)'!F14","v":1.5371395344105825},{"$f":"+'Output| PTRM (D)'!G14","v":1.539460449540393},{"$f":"+'Output| PTRM (D)'!H14","v":1.5419852818733781}]
[null,{"$f":"+'Output| PTRM (D)'!$C$15","v":"MP Mains"},{"$f":"+'Output| RFM (D)'!H16*'Input| Escalations'!D$21","v":28.057225827402224},{"$f":"+'Output| RFM (D)'!I16*'Input| Escalations'!E$21","v":34.566332273332904},{"$f":"+'Output| RFM (D)'!J16*'Input| Escalations'!F$21","v":41.700751643909619},{"$f":"+'Output| RFM (D)'!K16*'Input| Escalations'!G$21","v":28.524371914785817},{"$f":"+'Output| RFM (D)'!L16*'Input| Escalations'!H$21","v":25.194163429079325},{"$f":"+'Output| RFM (D)'!M16*'Input| Escalations'!I$21","v":28.538348783104645},{"$f":"+'Output| PTRM (D)'!D15","v":23.480131248744119},{"$f":"+'Output| PTRM (D)'!E15","v":22.134989456914745},{"$f":"+'Output| PTRM (D)'!F15","v":19.036647010487943},{"$f":"+'Output| PTRM (D)'!G15","v":17.105336393466899},{"$f":"+'Output| PTRM (D)'!H15","v":17.249505893211921}]
[null,{"$f":"+'Output| PTRM (D)'!$C$16","v":"MP Services"},{"$f":"+'Output| RFM (D)'!H17*'Input| Escalations'!D$21","v":69.867321036240028},{"$f":"+'Output| RFM (D)'!I17*'Input| Escalations'!E$21","v":71.859206432078651},{"$f":"+'Output| RFM (D)'!J17*'Input| Escalations'!F$21","v":58.343540763030951},{"$f":"+'Output| RFM (D)'!K17*'Input| Escalations'!G$21","v":66.202457953916465},{"$f":"+'Output| RFM (D)'!L17*'Input| Escalations'!H$21","v":53.160249282892245},{"$f":"+'Output| RFM (D)'!M17*'Input| Escalations'!I$21","v":50.493311680061964},{"$f":"+'Output| PTRM (D)'!D16","v":46.381966425591244},{"$f":"+'Output| PTRM (D)'!E16","v":53.220259884481628},{"$f":"+'Output| PTRM (D)'!F16","v":45.332595045022906},{"$f":"+'Output| PTRM (D)'!G16","v":36.337541004068818},{"$f":"+'Output| PTRM (D)'!H16","v":25.875868600812073}]
[null,{"$f":"+'Output| PTRM (D)'!$C$17","v":"Meter Reading Devices"},{"$f":"+'Output| RFM (D)'!H18*'Input| Escalations'!D$21","v":4.4681667441534696},{"$f":"+'Output| RFM (D)'!I18*'Input| Escalations'!E$21","v":2.8401698612301871},{"$f":"+'Output| RFM (D)'!J18*'Input| Escalations'!F$21","v":1.6404899521221534},{"$f":"+'Output| RFM (D)'!K18*'Input| Escalations'!G$21","v":2.7345921144578273},{"$f":"+'Output| RFM (D)'!L18*'Input| Escalations'!H$21","v":1.8280644811719358},{"$f":"+'Output| RFM (D)'!M18*'Input| Escalations'!I$21","v":1.7736625962651733},{"$f":"+'Output| PTRM (D)'!D17","v":1.9743344699350933},{"$f":"+'Output| PTRM (D)'!E17","v":2.3416418650038011},{"$f":"+'Output| PTRM (D)'!F17","v":2.2405381451813069},{"$f":"+'Output| PTRM (D)'!G17","v":2.1575755083894239},{"$f":"+'Output| PTRM (D)'!H17","v":2.0768912941030839}]
[null,{"$f":"+'Output| PTRM (D)'!$C$18","v":"Country POTS"},{"$f":"+'Output| RFM (D)'!H19*'Input| Escalations'!D$21","v":0.25228869075192101},{"$f":"+'Output| RFM (D)'!I19*'Input| Escalations'!E$21","v":1.6621864049964765E-2},{"$f":"+'Output| RFM (D)'!J19*'Input| Escalations'!F$21","v":0.18199126315157946},{"$f":"+'Output| RFM (D)'!K19*'Input| Escalations'!G$21","v":0.39600293783038332},{"$f":"+'Output| RFM (D)'!L19*'Input| Escalations'!H$21","v":1.3078953321882499E-2},{"$f":"+'Output| RFM (D)'!M19*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D18","v":0},{"$f":"+'Output| PTRM (D)'!E18","v":0},{"$f":"+'Output| PTRM (D)'!F18","v":0},{"$f":"+'Output| PTRM (D)'!G18","v":0},{"$f":"+'Output| PTRM (D)'!H18","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$19","v":"Tariff Meters"},{"$f":"+'Output| RFM (D)'!H20*'Input| Escalations'!D$21","v":42.720409386618378},{"$f":"+'Output| RFM (D)'!I20*'Input| Escalations'!E$21","v":33.893143866672645},{"$f":"+'Output| RFM (D)'!J20*'Input| Escalations'!F$21","v":25.006367077612186},{"$f":"+'Output| RFM (D)'!K20*'Input| Escalations'!G$21","v":28.412246989366096},{"$f":"+'Output| RFM (D)'!L20*'Input| Escalations'!H$21","v":26.213859665512331},{"$f":"+'Output| RFM (D)'!M20*'Input| Escalations'!I$21","v":31.236852242662369},{"$f":"+'Output| PTRM (D)'!D19","v":30.336549179063052},{"$f":"+'Output| PTRM (D)'!E19","v":28.987587037854475},{"$f":"+'Output| PTRM (D)'!F19","v":35.340627272455251},{"$f":"+'Output| PTRM (D)'!G19","v":42.85677330271912},{"$f":"+'Output| PTRM (D)'!H19","v":39.333219539214461}]
[null,{"$f":"+'Output| PTRM (D)'!$C$20","v":"Computers - IT Infrastructure"},{"$f":"+'Output| RFM (D)'!H21*'Input| Escalations'!D$21","v":3.3070637046826405},{"$f":"+'Output| RFM (D)'!I21*'Input| Escalations'!E$21","v":1.599038539531624},{"$f":"+'Output| RFM (D)'!J21*'Input| Escalations'!F$21","v":1.7596814174311302},{"$f":"+'Output| RFM (D)'!K21*'Input| Escalations'!G$21","v":3.2548157390378578},{"$f":"+'Output| RFM (D)'!L21*'Input| Escalations'!H$21","v":0.17991898736839188},{"$f":"+'Output| RFM (D)'!M21*'Input| Escalations'!I$21","v":0.1808777528788468},{"$f":"+'Output| PTRM (D)'!D20","v":0.1821186430439912},{"$f":"+'Output| PTRM (D)'!E20","v":0.18299122583890948},{"$f":"+'Output| PTRM (D)'!F20","v":0.18381292872270355},{"$f":"+'Output| PTRM (D)'!G20","v":0.18478198664676571},{"$f":"+'Output| PTRM (D)'!H20","v":0.1858356102312603}]
[null,{"$f":"+'Output| PTRM (D)'!$C$21","v":"Fixed Plant"},{"$f":"+'Output| RFM (D)'!H22*'Input| Escalations'!D$21","v":0.1486766869594518},{"$f":"+'Output| RFM (D)'!I22*'Input| Escalations'!E$21","v":0.3085999251830297},{"$f":"+'Output| RFM (D)'!J22*'Input| Escalations'!F$21","v":0.47791530208473265},{"$f":"+'Output| RFM (D)'!K22*'Input| Escalations'!G$21","v":0.78213467509558399},{"$f":"+'Output| RFM (D)'!L22*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M22*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D21","v":0},{"$f":"+'Output| PTRM (D)'!E21","v":0},{"$f":"+'Output| PTRM (D)'!F21","v":0},{"$f":"+'Output| PTRM (D)'!G21","v":0},{"$f":"+'Output| PTRM (D)'!H21","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$22","v":"Furniture"},{"$f":"+'Output| RFM (D)'!H23*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I23*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J23*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K23*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L23*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M23*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D22","v":0},{"$f":"+'Output| PTRM (D)'!E22","v":0},{"$f":"+'Output| PTRM (D)'!F22","v":0},{"$f":"+'Output| PTRM (D)'!G22","v":0},{"$f":"+'Output| PTRM (D)'!H22","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$23","v":"Land"},{"$f":"+'Output| RFM (D)'!H24*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I24*'Input| Escalations'!E$21","v":0.1695715065994842},{"$f":"+'Output| RFM (D)'!J24*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K24*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L24*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M24*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D23","v":0},{"$f":"+'Output| PTRM (D)'!E23","v":0},{"$f":"+'Output| PTRM (D)'!F23","v":0},{"$f":"+'Output| PTRM (D)'!G23","v":0},{"$f":"+'Output| PTRM (D)'!H23","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$24","v":"Low value assets"},{"$f":"+'Output| RFM (D)'!H25*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I25*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J25*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K25*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L25*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M25*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D24","v":0},{"$f":"+'Output| PTRM (D)'!E24","v":0},{"$f":"+'Output| PTRM (D)'!F24","v":0},{"$f":"+'Output| PTRM (D)'!G24","v":0},{"$f":"+'Output| PTRM (D)'!H24","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$25","v":"Mobile Plant"},{"$f":"+'Output| RFM (D)'!H26*'Input| Escalations'!D$21","v":1.2683118949139156},{"$f":"+'Output| RFM (D)'!I26*'Input| Escalations'!E$21","v":1.6869867001725944},{"$f":"+'Output| RFM (D)'!J26*'Input| Escalations'!F$21","v":1.4381178479200722},{"$f":"+'Output| RFM (D)'!K26*'Input| Escalations'!G$21","v":5.2545727401142495},{"$f":"+'Output| RFM (D)'!L26*'Input| Escalations'!H$21","v":1.0838120186977813},{"$f":"+'Output| RFM (D)'!M26*'Input| Escalations'!I$21","v":1.0791981958065631},{"$f":"+'Output| PTRM (D)'!D25","v":1.0791981958065631},{"$f":"+'Output| PTRM (D)'!E25","v":1.6924886988221557},{"$f":"+'Output| PTRM (D)'!F25","v":3.2312903245703697},{"$f":"+'Output| PTRM (D)'!G25","v":1.3579666062681961},{"$f":"+'Output| PTRM (D)'!H25","v":1.3579666062681961}]
[null,{"$f":"+'Output| PTRM (D)'!$C$26","v":"Vehicles"},{"$f":"+'Output| RFM (D)'!H27*'Input| Escalations'!D$21","v":0.54305341117314332},{"$f":"+'Output| RFM (D)'!I27*'Input| Escalations'!E$21","v":5.2932131257452655},{"$f":"+'Output| RFM (D)'!J27*'Input| Escalations'!F$21","v":3.1147921334092148},{"$f":"+'Output| RFM (D)'!K27*'Input| Escalations'!G$21","v":4.4642720462173315},{"$f":"+'Output| RFM (D)'!L27*'Input| Escalations'!H$21","v":1.7294792185039713},{"$f":"+'Output| RFM (D)'!M27*'Input| Escalations'!I$21","v":2.1052590358062528},{"$f":"+'Output| PTRM (D)'!D26","v":1.6586720422467165},{"$f":"+'Output| PTRM (D)'!E26","v":2.029991564981612},{"$f":"+'Output| PTRM (D)'!F26","v":4.8935006772435061},{"$f":"+'Output| PTRM (D)'!G26","v":5.9634138365952536},{"$f":"+'Output| PTRM (D)'!H26","v":5.4883924651686309}]
[null,{"$f":"+'Output| PTRM (D)'!$C$27","v":"Existing pigging and inspection costs"},{"$f":"+'Output| RFM (D)'!H28*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I28*'Input| Escalations'!E$21","v":1.4442826540428182E-7},{"$f":"+'Output| RFM (D)'!J28*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K28*'Input| Escalations'!G$21","v":1.5212303540190968E-18},{"$f":"+'Output| RFM (D)'!L28*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M28*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D27","v":0},{"$f":"+'Output| PTRM (D)'!E27","v":0},{"$f":"+'Output| PTRM (D)'!F27","v":0},{"$f":"+'Output| PTRM (D)'!G27","v":0},{"$f":"+'Output| PTRM (D)'!H27","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$28","v":"Leasehold Improvements (SL)"},{"$f":"+'Output| RFM (D)'!H29*'Input| Escalations'!D$21","v":0.77259314660802392},{"$f":"+'Output| RFM (D)'!I29*'Input| Escalations'!E$21","v":0.29775493904378059},{"$f":"+'Output| RFM (D)'!J29*'Input| Escalations'!F$21","v":0.53061259909314862},{"$f":"+'Output| RFM (D)'!K29*'Input| Escalations'!G$21","v":2.7779083320534164},{"$f":"+'Output| RFM (D)'!L29*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M29*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D28","v":0},{"$f":"+'Output| PTRM (D)'!E28","v":0},{"$f":"+'Output| PTRM (D)'!F28","v":0},{"$f":"+'Output| PTRM (D)'!G28","v":0},{"$f":"+'Output| PTRM (D)'!H28","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$29","v":"Buildings (SL)"},{"$f":"+'Output| RFM (D)'!H30*'Input| Escalations'!D$21","v":3.3528922324264257E-2},{"$f":"+'Output| RFM (D)'!I30*'Input| Escalations'!E$21","v":5.8754177062450501E-2},{"$f":"+'Output| RFM (D)'!J30*'Input| Escalations'!F$21","v":0.18802463783251891},{"$f":"+'Output| RFM (D)'!K30*'Input| Escalations'!G$21","v":0.66477647490921621},{"$f":"+'Output| RFM (D)'!L30*'Input| Escalations'!H$21","v":5.1491283231388563},{"$f":"+'Output| RFM (D)'!M30*'Input| Escalations'!I$21","v":5.713290373722093},{"$f":"+'Output| PTRM (D)'!D29","v":1.527016359947579},{"$f":"+'Output| PTRM (D)'!E29","v":2.0323913853168647},{"$f":"+'Output| PTRM (D)'!F29","v":2.0343131531094403},{"$f":"+'Output| PTRM (D)'!G29","v":0.97072505539892673},{"$f":"+'Output| PTRM (D)'!H29","v":0.97189959169969764}]
[null,{"$f":"+'Output| PTRM (D)'!$C$30","v":"Software - Inhouse (SL)"},{"$f":"+'Output| RFM (D)'!H31*'Input| Escalations'!D$21","v":12.176072173512473},{"$f":"+'Output| RFM (D)'!I31*'Input| Escalations'!E$21","v":18.292477495276806},{"$f":"+'Output| RFM (D)'!J31*'Input| Escalations'!F$21","v":11.282350552028429},{"$f":"+'Output| RFM (D)'!K31*'Input| Escalations'!G$21","v":15.603516560332729},{"$f":"+'Output| RFM (D)'!L31*'Input| Escalations'!H$21","v":17.488486824944623},{"$f":"+'Output| RFM (D)'!M31*'Input| Escalations'!I$21","v":18.805807360553477},{"$f":"+'Output| PTRM (D)'!D30","v":11.605054242506252},{"$f":"+'Output| PTRM (D)'!E30","v":12.779694268164485},{"$f":"+'Output| PTRM (D)'!F30","v":8.3807249827433221},{"$f":"+'Output| PTRM (D)'!G30","v":6.3569308397247699},{"$f":"+'Output| PTRM (D)'!H30","v":5.9010907133332502}]
[null,{"$f":"+'Output| PTRM (D)'!$C$31","v":"Equity raising costs"},{"$f":"+'Output| RFM (D)'!H32*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I32*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J32*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K32*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L32*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M32*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D31","v":0},{"$f":"+'Output| PTRM (D)'!E31","v":0},{"$f":"+'Output| PTRM (D)'!F31","v":0},{"$f":"+'Output| PTRM (D)'!G31","v":0},{"$f":"+'Output| PTRM (D)'!H31","v":0}]
[]
[null,"Total",{"$f":"SUM(C67:C91)","v":190.44706010117906},193.31637430901517,171.10368719365997,193.57882105152436,165.6996407283618,197.87819394398053,{"$f":"SUM(I67:I91)","v":191.09647036993013},{"$f":"SUM(J67:J91)","v":209.44416124535525},{"$f":"SUM(K67:K91)","v":180.99773302108906},{"$f":"SUM(L67:L91)","v":136.11791251266584},{"$f":"SUM(M67:M91)","v":114.79907843045399}]
[]
[null,"Check",{"$f":"+IF(ABS(C92-'Input| Historical Capex'!H$34*'Input| Escalations'!D$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(D92-'Input| Historical Capex'!I$34*'Input| Escalations'!E$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(E92-'Input| Historical Capex'!J$34*'Input| Escalations'!F$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(F92-'Input| Historical Capex'!K$34*'Input| Escalations'!G$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(G92-'Calc| Project Costs'!BR$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(H92-'Calc| Project Costs'!BS$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(I92-'Calc| Project Costs'!BT$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(J92-'Calc| Project Costs'!BU$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(K92-'Calc| Project Costs'!BV$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(L92-'Calc| Project Costs'!BW$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(M92-'Calc| Project Costs'!BX$6/10^3)<0.0001,0,1)","v":0}]
[]
[null,"Gross Capex by IT Type ($million June 2025)"]
[]
[null,"Summary - by IT Type",{"$f":"+'Input| Escalations'!D$14","v":"2019-20"},{"$f":"+'Input| Escalations'!E$14","v":"2020-21"},{"$f":"+'Input| Escalations'!F$14","v":"2021-22"},{"$f":"+'Input| Escalations'!G$14","v":"2022-23"},{"$f":"+'Input| Escalations'!H$14","v":"2023-24"},{"$f":"+'Input| Escalations'!I$14","v":"2024-25"},{"$f":"+'Input| Escalations'!J$25","v":"2025-26"},{"$f":"+'Input| Escalations'!K$25","v":"2026-27"},{"$f":"+'Input| Escalations'!L$25","v":"2027-28"},{"$f":"+'Input| Escalations'!M$25","v":"2028-29"},{"$f":"+'Input| Escalations'!N$25","v":"2029-30"}]
[]
[null,"Recurrent expenditure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B100)/10^3","v":9.5902723001999153},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B100)/10^3","v":13.007721620685407},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B100)/10^3","v":5.6630155649254146},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B100)/10^3","v":5.6933429503519832},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B100)/10^3","v":5.7221187028563945},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B100)/10^3","v":5.7555147239117463},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B100)/10^3","v":5.7688746173257881}]
[null,"Non-recurrent expenditure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B101)/10^3","v":8.0781335121130979},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B101)/10^3","v":5.9789634927469164},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B101)/10^3","v":6.1241573206248274},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B101)/10^3","v":7.2693425436514119},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B101)/10^3","v":2.8424192086096314},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B101)/10^3","v":0.78619810245978905},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B101)/10^3","v":0.31805170623872248}]
[null,"Client device expenditure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B102)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B102)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B102)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B102)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B102)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B102)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B102)/10^3","v":0}]
[null,"Non-IT",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B103)/10^3","v":148.03123491604879},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B103)/10^3","v":178.8915088305481},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B103)/10^3","v":179.30929748437998},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B103)/10^3","v":196.48147575135178},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B103)/10^3","v":172.43319510962306},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B103)/10^3","v":129.5761996862943},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$M$10:$M$1009,'Output| Summaries'!$B103)/10^3","v":108.71215210688945}]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G100:G103)","v":165.6996407283618},197.87819394398042,191.09647036993022,209.44416124535519,180.99773302108909,136.11791251266584,114.79907843045396]
[]
[null,"Check",null,null,null,null,{"$f":"+IF(ABS(G105-'Calc| Project Costs'!BR$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(H105-'Calc| Project Costs'!BS$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(I105-'Calc| Project Costs'!BT$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(J105-'Calc| Project Costs'!BU$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(K105-'Calc| Project Costs'!BV$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(L105-'Calc| Project Costs'!BW$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(M105-'Calc| Project Costs'!BX$6/10^3)<0.0001,0,1)","v":0}]
[]
[null,"Gross Capex by Nature/Driver ($million June 2025)"]
[]
[null,"Summary - by Nature/Driver",{"$f":"+'Input| Escalations'!D$14","v":"2019-20"},{"$f":"+'Input| Escalations'!E$14","v":"2020-21"},{"$f":"+'Input| Escalations'!F$14","v":"2021-22"},{"$f":"+'Input| Escalations'!G$14","v":"2022-23"},{"$f":"+'Input| Escalations'!H$14","v":"2023-24"},{"$f":"+'Input| Escalations'!I$14","v":"2024-25"},{"$f":"+'Input| Escalations'!J$25","v":"2025-26"},{"$f":"+'Input| Escalations'!K$25","v":"2026-27"},{"$f":"+'Input| Escalations'!L$25","v":"2027-28"},{"$f":"+'Input| Escalations'!M$25","v":"2028-29"},{"$f":"+'Input| Escalations'!N$25","v":"2029-30"}]
[]
[null,"ALBV replacement projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B113)/10^3","v":1.2115581093976151},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B113)/10^3","v":1.7517178332988175},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B113)/10^3","v":1.1735366039166686},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B113)/10^3","v":1.9430608155805633},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B113)/10^3","v":0.89673399280041222},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B113)/10^3","v":0.72279797302010718},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B113)/10^3","v":0}]
[null,"Allocations - Facilities projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B114)/10^3","v":1.2832966568902906},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B114)/10^3","v":1.5425785477353879},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B114)/10^3","v":0.76336997410381446},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B114)/10^3","v":0.76515332191336738},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B114)/10^3","v":0.76683354628690581},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B114)/10^3","v":0.76881615881187371},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B114)/10^3","v":0.77097310641180128}]
[null,"Allocations - Networks projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B115)/10^3","v":1.2954480107844},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B115)/10^3","v":1.2980228948170018},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B115)/10^3","v":1.3013575867168592},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B115)/10^3","v":1.3037039491419702},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B115)/10^3","v":1.305914581113111},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B115)/10^3","v":1.3085229954827464},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B115)/10^3","v":1.3113606960582886}]
[null,"Chronic no-access metering",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B116)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B116)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B116)/10^3","v":1.1150009795958744},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B116)/10^3","v":3.3610298098676599},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B116)/10^3","v":1.1253740537628241},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B116)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B116)/10^3","v":0}]
[null,"Electricity to Gas",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B117)/10^3","v":19.009704593373691},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B117)/10^3","v":18.219562525737278},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B117)/10^3","v":16.584517123870306},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B117)/10^3","v":13.372835478195752},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B117)/10^3","v":9.4303846746611484},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B117)/10^3","v":6.6585953130277851},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B117)/10^3","v":3.3604830884257262}]
[null,"Enhancements to Geospatial Systems",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B118)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B118)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B118)/10^3","v":0.61902116744253433},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B118)/10^3","v":0.31318363327864684},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B118)/10^3","v":0.3145899514965963},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B118)/10^3","v":0.31624846315541449},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B118)/10^3","v":0.31805170623872248}]
[null,"Facility upgrade projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B119)/10^3","v":5.2901273158266022},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B119)/10^3","v":20.202032800858579},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B119)/10^3","v":18.689506687401892},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B119)/10^3","v":9.4987305670316537},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B119)/10^3","v":5.2792176163543694},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B119)/10^3","v":6.1388512803131565},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B119)/10^3","v":4.4303265383024}]
[null,"Gas Retail Market Settlement - Major Application Lifecycle (CABS/ELMS)",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B120)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B120)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B120)/10^3","v":2.8960382202319432},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B120)/10^3","v":1.9854090273596119},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B120)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B120)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B120)/10^3","v":0}]
[null,"Gas Supply",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B121)/10^3","v":6.4694669672087576E-2},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B121)/10^3","v":2.6724061807403334},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B121)/10^3","v":8.0204920319223216},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B121)/10^3","v":40.09693068042678},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B121)/10^3","v":31.456169289853865},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B121)/10^3","v":3.845119828295434},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B121)/10^3","v":0}]
[null,"High Pressure to High Pressure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B122)/10^3","v":0.84684076715270618},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B122)/10^3","v":0.38432040489196811},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B122)/10^3","v":1.8433890329820986},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B122)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B122)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B122)/10^3","v":0.45578046226324498},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B122)/10^3","v":1.3129249699613676}]
[null,"Industrial & Commercial - Contract",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B123)/10^3","v":7.9190528081125731},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B123)/10^3","v":4.5307606191149565},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B123)/10^3","v":4.5249966528441545},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B123)/10^3","v":4.5327282778340754},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B123)/10^3","v":4.5400126100190628},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B123)/10^3","v":4.5486076392162058},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B123)/10^3","v":4.5579581318672835}]
[null,"Industrial & Commercial - Tariff",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B124)/10^3","v":8.9762562546889146},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B124)/10^3","v":11.867059073764972},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B124)/10^3","v":8.9999637312402427},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B124)/10^3","v":9.1761461327859539},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B124)/10^3","v":9.352011368531759},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B124)/10^3","v":9.5410049417000451},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B124)/10^3","v":9.7392469544025193}]
[null,"Industrial and Commercial",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B125)/10^3","v":3.859057578060189},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B125)/10^3","v":4.9025925138059119},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B125)/10^3","v":5.2519676681494873},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B125)/10^3","v":7.6208782022832793},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B125)/10^3","v":10.399115902073387},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B125)/10^3","v":11.937502585147881},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B125)/10^3","v":9.3473253148100159}]
[null,"Low Pressure to High Pressure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B126)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B126)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B126)/10^3","v":0.31915422238744673},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B126)/10^3","v":0.71364950550757267},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B126)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B126)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B126)/10^3","v":0}]
[null,"Low Pressure to Low Pressure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B127)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B127)/10^3","v":0.29690474095019537},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B127)/10^3","v":0.55458727348622405},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B127)/10^3","v":8.5187560914109728},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B127)/10^3","v":8.0016646089325612},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B127)/10^3","v":8.1671127469738032},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B127)/10^3","v":2.3890257917363411}]
[null,"Low Pressure to Medium Pressure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B128)/10^3","v":1.4174306792674027},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B128)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B128)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B128)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B128)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B128)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B128)/10^3","v":0}]
[null,"Mains",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B129)/10^3","v":0.37136866715321892},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B129)/10^3","v":0.27319820223070124},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B129)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B129)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B129)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B129)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B129)/10^3","v":0}]
[null,"Mains relocation projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B130)/10^3","v":0.87886995736018758},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B130)/10^3","v":3.9924002537281624},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B130)/10^3","v":0.66706228692039282},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B130)/10^3","v":0.6681652223443062},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B130)/10^3","v":0.66920434669392159},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B130)/10^3","v":0.67043044000984742},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B130)/10^3","v":0.67176429569633467}]
[null,"Medium Density & High Rise",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B131)/10^3","v":5.2771480895344665},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B131)/10^3","v":8.0074036193903968},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B131)/10^3","v":13.008590757993515},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B131)/10^3","v":8.3404487653544024},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B131)/10^3","v":4.6522534889375402},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B131)/10^3","v":1.8878101541860566},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B131)/10^3","v":0.84622182301537785}]
[null,"Medium Pressure to Medium Pressure",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B132)/10^3","v":2.3794439245094727},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B132)/10^3","v":6.8109468512921598},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B132)/10^3","v":12.882462233646475},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B132)/10^3","v":12.628031541187129},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B132)/10^3","v":6.5299495154472043},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B132)/10^3","v":2.1802382006927163},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B132)/10^3","v":4.8447559218263132}]
[null,"Network Management Advanced Analytics",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B133)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B133)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B133)/10^3","v":0.92635209916576411},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B133)/10^3","v":1.6097200731454926},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B133)/10^3","v":1.4024552033502107},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B133)/10^3","v":0.46994963930437461},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B133)/10^3","v":0}]
[null,"Networks upgrade projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B134)/10^3","v":5.1561370324272833},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B134)/10^3","v":9.6962228883799053},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B134)/10^3","v":3.8995867126710282},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B134)/10^3","v":3.907743890991938},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B134)/10^3","v":3.9154293052647673},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B134)/10^3","v":3.9244977691631511},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B134)/10^3","v":3.9343635356096152}]
[null,"New Homes",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B135)/10^3","v":46.712555105029139},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B135)/10^3","v":39.31448619284658},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B135)/10^3","v":25.255042048257831},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B135)/10^3","v":28.401573652195175},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B135)/10^3","v":30.490702284220358},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B135)/10^3","v":27.57462206973878},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B135)/10^3","v":23.639688810028439}]
[null,"Non Network",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B136)/10^3","v":7.9624195603406092},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B136)/10^3","v":8.8977476053349065},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B136)/10^3","v":4.2648865980008583},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B136)/10^3","v":5.7548716491206324},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B136)/10^3","v":10.159104154923316},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B136)/10^3","v":8.2921054982623765},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B136)/10^3","v":7.8182586631365245}]
[null,"Non-recurrent capex",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B137)/10^3","v":8.0781335121130979},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B137)/10^3","v":5.9789634927469164},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B137)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B137)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B137)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B137)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B137)/10^3","v":0}]
[null,"Other",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B138)/10^3","v":12.508288726713946},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B138)/10^3","v":10.427600462430149},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B138)/10^3","v":10.259364232677701},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B138)/10^3","v":14.967607457498834},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B138)/10^3","v":8.7246917860051436},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B138)/10^3","v":10.126263091209738},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B138)/10^3","v":10.136281319548019}]
[null,"Pigging facilities projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B139)/10^3","v":1.7748934720536556},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B139)/10^3","v":3.5139301164371592},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B139)/10^3","v":16.083383798496008},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B139)/10^3","v":8.3871537390216062},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B139)/10^3","v":9.1688041240236355},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B139)/10^3","v":0.16911639840797985},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B139)/10^3","v":0}]
[null,"Pipes upgrade projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B140)/10^3","v":0.32238474151805935},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B140)/10^3","v":0.71585284197717514},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B140)/10^3","v":1.5055474317352668},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B140)/10^3","v":1.7663576021108094},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B140)/10^3","v":1.6829972144270997},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B140)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B140)/10^3","v":0}]
[null,"Pipes washaway projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B141)/10^3","v":0.56191251844012458},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B141)/10^3","v":1.2977552640935373},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B141)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B141)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B141)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B141)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B141)/10^3","v":0}]
[null,"Primary mains integrity projects - SPM",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B142)/10^3","v":4.6156363732106813},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B142)/10^3","v":5.6779644123794917},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B142)/10^3","v":13.639364360456737},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B142)/10^3","v":4.5769401533331848},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B142)/10^3","v":0.22701110513475795},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B142)/10^3","v":0.48376889877847168},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B142)/10^3","v":2.3554412954940162E-2}]
[null,"Recurrent Capex",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B143)/10^3","v":7.1101689868180085},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B143)/10^3","v":10.537793423661464},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B143)/10^3","v":5.6630155649254146},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B143)/10^3","v":5.6933429503519832},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B143)/10^3","v":5.7221187028563945},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B143)/10^3","v":5.7555147239117463},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B143)/10^3","v":5.7688746173257881}]
[null,"Residential",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B144)/10^3","v":6.5295849967913488},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B144)/10^3","v":10.058027826148233},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B144)/10^3","v":8.0540417126827553},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B144)/10^3","v":7.7755000740476934},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B144)/10^3","v":13.019178480206863},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B144)/10^3","v":18.407287900026269},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B144)/10^3","v":17.808620383320065}]
[null,"SaaS implementation costs capitalised under the old IFRS treatment",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B145)/10^3","v":2.4801033133819073},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B145)/10^3","v":2.4699281970239433},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B145)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B145)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B145)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B145)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B145)/10^3","v":0}]
[null,"SAP Migration",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B146)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B146)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B146)/10^3","v":0.56774485418871157},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B146)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B146)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B146)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B146)/10^3","v":0}]
[null,"Services",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B147)/10^3","v":1.8071243077401145},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B147)/10^3","v":2.5400141581642464},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B147)/10^3","v":1.7631267218198505},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B147)/10^3","v":1.7645089820342001},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B147)/10^3","v":1.7658111137117976},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B147)/10^3","v":1.7673473415666321},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$N$10:$N$1009,'Output| Summaries'!$B147)/10^3","v":1.7690183497781027}]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G113:G147)","v":165.6996407283618},197.87819394398048,191.09647036993019,209.4441612453553,180.997733021089,136.11791251266584,114.79907843045397]
[]
[null,"Check",null,null,null,null,{"$f":"+IF(ABS(G149-'Calc| Project Costs'!BR$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(H149-'Calc| Project Costs'!BS$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(I149-'Calc| Project Costs'!BT$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(J149-'Calc| Project Costs'!BU$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(K149-'Calc| Project Costs'!BV$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(L149-'Calc| Project Costs'!BW$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(M149-'Calc| Project Costs'!BX$6/10^3)<0.0001,0,1)","v":0}]
[]
[null,"Gross Capex by Narrative Category ($million June 2025)"]
[]
[null,"Summary - by Narrative Category",{"$f":"+'Input| Escalations'!D$14","v":"2019-20"},{"$f":"+'Input| Escalations'!E$14","v":"2020-21"},{"$f":"+'Input| Escalations'!F$14","v":"2021-22"},{"$f":"+'Input| Escalations'!G$14","v":"2022-23"},{"$f":"+'Input| Escalations'!H$14","v":"2023-24"},{"$f":"+'Input| Escalations'!I$14","v":"2024-25"},{"$f":"+'Input| Escalations'!J$25","v":"2025-26"},{"$f":"+'Input| Escalations'!K$25","v":"2026-27"},{"$f":"+'Input| Escalations'!L$25","v":"2027-28"},{"$f":"+'Input| Escalations'!M$25","v":"2028-29"},{"$f":"+'Input| Escalations'!N$25","v":"2029-30"}]
[]
[null,"Connections",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B157)/10^3","v":87.894716850738803},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B157)/10^3","v":81.540909913738815},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B157)/10^3","v":67.147029031924433},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B157)/10^3","v":63.809236640430775},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B157)/10^3","v":58.465364426369881},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B157)/10^3","v":50.210640117868884},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B157)/10^3","v":42.143598807739345}]
[null,"Mains augmentation",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B158)/10^3","v":1.0060740844265648},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B158)/10^3","v":2.5265266192705127},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B158)/10^3","v":3.9509841145634867},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B158)/10^3","v":2.3630393590815508},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B158)/10^3","v":0.9957266914924624},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B158)/10^3","v":1.3655449351753628},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B158)/10^3","v":1.5807032640164036}]
[null,"SIB",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B159)/10^3","v":27.656914846450587},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B159)/10^3","v":53.163399084636616},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B159)/10^3","v":61.524982492867153},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B159)/10^3","v":36.175762429689684},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B159)/10^3","v":29.532604242343247},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B159)/10^3","v":17.991139187598318},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B159)/10^3","v":14.949550878052845}]
[null,"SIB: Meter replacement",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B160)/10^3","v":22.896931301565481},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B160)/10^3","v":25.388220802384296},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B160)/10^3","v":23.449522558234289},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B160)/10^3","v":29.42262997942457},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B160)/10^3","v":31.243286996148861},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B160)/10^3","v":39.569600729119045},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B160)/10^3","v":36.388866348435052}]
[null,"Metering access program",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B161)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B161)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B161)/10^3","v":1.2308520348715315},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B161)/10^3","v":4.3023855642729014},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B161)/10^3","v":2.0250732258993516},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B161)/10^3","v":0.90145284726484365},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B161)/10^3","v":0.90336066924304814}]
[null,"Renewable Gas Facilitation",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B162)/10^3","v":6.4694669672087576E-2},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B162)/10^3","v":2.6724061807403334},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B162)/10^3","v":8.0204920319223216},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B162)/10^3","v":40.09693068042678},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B162)/10^3","v":31.456169289853865},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B162)/10^3","v":3.845119828295434},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B162)/10^3","v":0}]
[null,"Emissions",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B163)/10^3","v":2.7489821121170164},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B163)/10^3","v":6.8984186079633645},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B163)/10^3","v":11.914747797398295},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B163)/10^3","v":19.610137957594794},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B163)/10^3","v":12.912530460925199},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B163)/10^3","v":8.7585631489782489},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B163)/10^3","v":6.285780082534453}]
[null,"ICT",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B164)/10^3","v":17.668405812313015},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B164)/10^3","v":18.986685113432323},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B164)/10^3","v":10.672171905954368},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B164)/10^3","v":9.6016556841357339},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B164)/10^3","v":7.4391638577032015},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B164)/10^3","v":6.5417128263715352},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B164)/10^3","v":6.0869263235645104}]
[null,"Non-network",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B165)/10^3","v":5.7629210510782558},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B165)/10^3","v":6.7016276218142687},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B165)/10^3","v":3.1856884021942955},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B165)/10^3","v":4.0623829502984767},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B165)/10^3","v":6.9278138303529468},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B165)/10^3","v":6.9341388919941807},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$O$10:$O$1009,'Output| Summaries'!$B165)/10^3","v":6.4602920568683286}]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G157:G165)","v":165.6996407283618},{"$f":"SUM(H157:H165)","v":197.87819394398053},191.09647036993016,209.44416124535525,180.99773302108903,136.11791251266584,114.79907843045399]
[]
[null,"Check",null,null,null,null,{"$f":"+IF(ABS(G167-'Calc| Project Costs'!BR$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(H167-'Calc| Project Costs'!BS$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(I167-'Calc| Project Costs'!BT$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(J167-'Calc| Project Costs'!BU$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(K167-'Calc| Project Costs'!BV$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(L167-'Calc| Project Costs'!BW$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(M167-'Calc| Project Costs'!BX$6/10^3)<0.0001,0,1)","v":0}]
[]
[null,"Gross Capex by Narrative Subcategory ($million June 2025)"]
[]
[null,"Summary - by Narrative Subcategory",{"$f":"+'Input| Escalations'!D$14","v":"2019-20"},{"$f":"+'Input| Escalations'!E$14","v":"2020-21"},{"$f":"+'Input| Escalations'!F$14","v":"2021-22"},{"$f":"+'Input| Escalations'!G$14","v":"2022-23"},{"$f":"+'Input| Escalations'!H$14","v":"2023-24"},{"$f":"+'Input| Escalations'!I$14","v":"2024-25"},{"$f":"+'Input| Escalations'!J$25","v":"2025-26"},{"$f":"+'Input| Escalations'!K$25","v":"2026-27"},{"$f":"+'Input| Escalations'!L$25","v":"2027-28"},{"$f":"+'Input| Escalations'!M$25","v":"2028-29"},{"$f":"+'Input| Escalations'!N$25","v":"2029-30"}]
[]
[null,"Connections",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B175)/10^3","v":87.894716850738803},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B175)/10^3","v":81.540909913738815},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B175)/10^3","v":67.147029031924433},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B175)/10^3","v":63.809236640430775},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B175)/10^3","v":58.465364426369881},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B175)/10^3","v":50.210640117868884},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B175)/10^3","v":42.143598807739345}]
[null,"SIB: Meter replacement - MDL / metreteks",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B176)/10^3","v":4.2321436415103655},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B176)/10^3","v":2.3993073878313189},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B176)/10^3","v":2.6810484303583744},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B176)/10^3","v":8.8817629426421068},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B176)/10^3","v":2.5984710976187988},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B176)/10^3","v":1.8882489639501625},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B176)/10^3","v":1.3595104508145726}]
[null,"SIB: Meter replacement - Planned I&C",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B177)/10^3","v":2.2167475789704061},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B177)/10^3","v":3.2456970369899052},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B177)/10^3","v":3.5761808749016941},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B177)/10^3","v":5.9317977858225888},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B177)/10^3","v":8.6975098966511109},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B177)/10^3","v":10.221115927521934},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B177)/10^3","v":7.6148572735769271}]
[null,"SIB: Meter replacement - Defective / meter upgrades",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B178)/10^3","v":8.1132033231165401},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B178)/10^3","v":8.1807332742822663},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B178)/10^3","v":8.612149534303688},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B178)/10^3","v":8.6764265174563189},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B178)/10^3","v":8.7369898350275861},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B178)/10^3","v":8.8084566531139288},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B178)/10^3","v":8.886212583784614}]
[null,"SIB: Meter replacement - Planned residential",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B179)/10^3","v":8.3348367579681746},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B179)/10^3","v":11.562483103280805},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B179)/10^3","v":8.5801437186705289},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B179)/10^3","v":5.9326427335035543},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B179)/10^3","v":11.210316166851371},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B179)/10^3","v":18.651779184533016},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B179)/10^3","v":18.528286040258941}]
[null,"Metering access program",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B180)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B180)/10^3","v":0},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B180)/10^3","v":1.2308520348715315},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B180)/10^3","v":4.3023855642729014},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B180)/10^3","v":2.0250732258993516},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B180)/10^3","v":0.90145284726484365},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B180)/10^3","v":0.90336066924304814}]
[null,"Mains augmentation",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B181)/10^3","v":1.0060740844265648},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B181)/10^3","v":2.9248887363858711},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B181)/10^3","v":5.1770653968451041},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B181)/10^3","v":2.3775350250161362},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B181)/10^3","v":0.9957266914924624},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B181)/10^3","v":1.3655449351753628},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B181)/10^3","v":1.5807032640164036}]
[null,"Renewable Gas Facilitation",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B182)/10^3","v":6.4694669672087576E-2},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B182)/10^3","v":2.6724061807403334},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B182)/10^3","v":8.0204920319223216},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B182)/10^3","v":40.09693068042678},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B182)/10^3","v":31.456169289853865},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B182)/10^3","v":3.845119828295434},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B182)/10^3","v":0}]
[null,"SIB - Integrity Projects",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B183)/10^3","v":10.561378189596653},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B183)/10^3","v":20.943772968600818},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B183)/10^3","v":33.304451820759745},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B183)/10^3","v":16.940044489814071},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B183)/10^3","v":13.008964707031602},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B183)/10^3","v":2.1319323823958243},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B183)/10^3","v":2.3554412954940162E-2}]
[null,"Emissions",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B184)/10^3","v":2.7489821121170164},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B184)/10^3","v":6.8984186079633645},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B184)/10^3","v":11.914747797398295},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B184)/10^3","v":19.610137957594794},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B184)/10^3","v":12.912530460925199},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B184)/10^3","v":8.7585631489782489},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B184)/10^3","v":6.285780082534453}]
[null,"SIB - Obsolescence",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B185)/10^3","v":4.9143731481822952},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B185)/10^3","v":13.252389491904099},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B185)/10^3","v":16.514402957404283},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B185)/10^3","v":5.9266214858312187},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B185)/10^3","v":1.7747181951094644},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B185)/10^3","v":5.0749569645091102},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B185)/10^3","v":2.1512495362766613}]
[null,"SIB - Facilities security",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B186)/10^3","v":2.2392087560385656E-2},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B186)/10^3","v":2.533761879811804},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B186)/10^3","v":0.33035189869698439},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B186)/10^3","v":2.8503734530726934},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B186)/10^3","v":3.4200841546328382},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B186)/10^3","v":0.30764520361477937},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B186)/10^3","v":2.2790770020257387}]
[null,"Non-network - Fleet",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B187)/10^3","v":1.7294792185039713},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B187)/10^3","v":2.1052590358062524},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B187)/10^3","v":1.6586720422467165},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B187)/10^3","v":2.029991564981612},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B187)/10^3","v":4.8935006772435061},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B187)/10^3","v":5.9634138365952536},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B187)/10^3","v":5.4883924651686309}]
[null,"Non-network - Property",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B188)/10^3","v":5.1491283231388563},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B188)/10^3","v":5.713290373722093},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B188)/10^3","v":1.527016359947579},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B188)/10^3","v":2.0323913853168647},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B188)/10^3","v":2.0343131531094403},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B188)/10^3","v":0.97072505539892673},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B188)/10^3","v":0.97189959169969764}]
[null,"SIB - Allocation and tools and equipment",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B189)/10^3","v":11.043084930546685},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B189)/10^3","v":14.918190839490455},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B189)/10^3","v":10.149694533724531},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B189)/10^3","v":10.444227335037105},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B189)/10^3","v":11.328837185569345},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B189)/10^3","v":10.476604637078601},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B189)/10^3","v":10.495669926795502}]
[null,"ICT",null,null,null,null,{"$f":"+SUMIFS('Calc| Project Costs'!BR$10:BR$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B190)/10^3","v":17.668405812313015},{"$f":"+SUMIFS('Calc| Project Costs'!BS$10:BS$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B190)/10^3","v":18.986685113432323},{"$f":"+SUMIFS('Calc| Project Costs'!BT$10:BT$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B190)/10^3","v":10.672171905954368},{"$f":"+SUMIFS('Calc| Project Costs'!BU$10:BU$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B190)/10^3","v":9.6016556841357339},{"$f":"+SUMIFS('Calc| Project Costs'!BV$10:BV$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B190)/10^3","v":7.4391638577032015},{"$f":"+SUMIFS('Calc| Project Costs'!BW$10:BW$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B190)/10^3","v":6.5417128263715352},{"$f":"+SUMIFS('Calc| Project Costs'!BX$10:BX$1009,'Input| JGN Mapping'!$P$10:$P$1009,'Output| Summaries'!$B190)/10^3","v":6.0869263235645104}]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G175:G190)","v":165.6996407283618},197.87819394398048,191.09647036993016,209.44416124535525,180.99773302108903,136.11791251266587,114.79907843045399]
[]
[null,"Check",null,null,null,null,{"$f":"+IF(ABS(G192-'Calc| Project Costs'!BR$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(H192-'Calc| Project Costs'!BS$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(I192-'Calc| Project Costs'!BT$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(J192-'Calc| Project Costs'!BU$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(K192-'Calc| Project Costs'!BV$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(L192-'Calc| Project Costs'!BW$6/10^3)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(M192-'Calc| Project Costs'!BX$6/10^3)<0.0001,0,1)","v":0}]
[]
[null,"Capital Contributions by AER Asset Class ($million June 2025)"]
[]
[null,"Summary - by AER Asset Class",{"$f":"+'Input| Escalations'!D$14","v":"2019-20"},{"$f":"+'Input| Escalations'!E$14","v":"2020-21"},{"$f":"+'Input| Escalations'!F$14","v":"2021-22"},{"$f":"+'Input| Escalations'!G$14","v":"2022-23"},{"$f":"+'Input| Escalations'!H$14","v":"2023-24"},{"$f":"+'Input| Escalations'!I$14","v":"2024-25"},{"$f":"+'Input| Escalations'!J$25","v":"2025-26"},{"$f":"+'Input| Escalations'!K$25","v":"2026-27"},{"$f":"+'Input| Escalations'!L$25","v":"2027-28"},{"$f":"+'Input| Escalations'!M$25","v":"2028-29"},{"$f":"+'Input| Escalations'!N$25","v":"2029-30"}]
[]
[null,{"$f":"+'Output| PTRM (D)'!$C$8","v":"Trunk Wilton-Sydney"},{"$f":"+'Output| RFM (D)'!H42*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I42*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J42*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K42*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L42*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M42*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D63","v":0},{"$f":"+'Output| PTRM (D)'!E63","v":0},{"$f":"+'Output| PTRM (D)'!F63","v":0},{"$f":"+'Output| PTRM (D)'!G63","v":0},{"$f":"+'Output| PTRM (D)'!H63","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$9","v":"Trunk Sydney-Newcastle"},{"$f":"+'Output| RFM (D)'!H43*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I43*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J43*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K43*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L43*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M43*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D64","v":0},{"$f":"+'Output| PTRM (D)'!E64","v":0},{"$f":"+'Output| PTRM (D)'!F64","v":0},{"$f":"+'Output| PTRM (D)'!G64","v":0},{"$f":"+'Output| PTRM (D)'!H64","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$10","v":"Trunk Wilton-Wollongong"},{"$f":"+'Output| RFM (D)'!H44*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I44*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J44*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K44*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L44*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M44*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D65","v":0},{"$f":"+'Output| PTRM (D)'!E65","v":0},{"$f":"+'Output| PTRM (D)'!F65","v":0},{"$f":"+'Output| PTRM (D)'!G65","v":0},{"$f":"+'Output| PTRM (D)'!H65","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$11","v":"Contract Meters"},{"$f":"+'Output| RFM (D)'!H45*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I45*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J45*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K45*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L45*'Input| Escalations'!H$21","v":1.8083901753500872E-2},{"$f":"+'Output| RFM (D)'!M45*'Input| Escalations'!I$21","v":1.8106953841260758E-2},{"$f":"+'Output| PTRM (D)'!D66","v":2.2660998328229483E-2},{"$f":"+'Output| PTRM (D)'!E66","v":2.2687240782798556E-2},{"$f":"+'Output| PTRM (D)'!F66","v":2.2711963813160065E-2},{"$f":"+'Output| PTRM (D)'!G66","v":2.274113381039888E-2},{"$f":"+'Output| PTRM (D)'!H66","v":2.2772865825653348E-2}]
[null,{"$f":"+'Output| PTRM (D)'!$C$12","v":"Fixed Plant - Distribution"},{"$f":"+'Output| RFM (D)'!H46*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I46*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J46*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K46*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L46*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M46*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D67","v":0},{"$f":"+'Output| PTRM (D)'!E67","v":0},{"$f":"+'Output| PTRM (D)'!F67","v":0},{"$f":"+'Output| PTRM (D)'!G67","v":0},{"$f":"+'Output| PTRM (D)'!H67","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$13","v":"HP Mains"},{"$f":"+'Output| RFM (D)'!H47*'Input| Escalations'!D$21","v":0.59223737811115007},{"$f":"+'Output| RFM (D)'!I47*'Input| Escalations'!E$21","v":0.75223055471120315},{"$f":"+'Output| RFM (D)'!J47*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K47*'Input| Escalations'!G$21","v":21.688154802746826},{"$f":"+'Output| RFM (D)'!L47*'Input| Escalations'!H$21","v":3.1889821874095396},{"$f":"+'Output| RFM (D)'!M47*'Input| Escalations'!I$21","v":0.11706331333487828},{"$f":"+'Output| PTRM (D)'!D68","v":0.14668122352227717},{"$f":"+'Output| PTRM (D)'!E68","v":0.14697441674675019},{"$f":"+'Output| PTRM (D)'!F68","v":0.1472506522662799},{"$f":"+'Output| PTRM (D)'!G68","v":0.14757659712525217},{"$f":"+'Output| PTRM (D)'!H68","v":0.14793119748400163}]
[null,{"$f":"+'Output| PTRM (D)'!$C$14","v":"HP Services"},{"$f":"+'Output| RFM (D)'!H48*'Input| Escalations'!D$21","v":1.4309007263806384},{"$f":"+'Output| RFM (D)'!I48*'Input| Escalations'!E$21","v":0.21202505214805376},{"$f":"+'Output| RFM (D)'!J48*'Input| Escalations'!F$21","v":0.26073207250052377},{"$f":"+'Output| RFM (D)'!K48*'Input| Escalations'!G$21","v":1.2690552761227613E-2},{"$f":"+'Output| RFM (D)'!L48*'Input| Escalations'!H$21","v":6.9210505386300414E-2},{"$f":"+'Output| RFM (D)'!M48*'Input| Escalations'!I$21","v":6.9314306763739536E-2},{"$f":"+'Output| PTRM (D)'!D69","v":8.6772588700472469E-2},{"$f":"+'Output| PTRM (D)'!E69","v":8.6890762995859849E-2},{"$f":"+'Output| PTRM (D)'!F69","v":8.7002097647638957E-2},{"$f":"+'Output| PTRM (D)'!G69","v":8.7133461443986232E-2},{"$f":"+'Output| PTRM (D)'!H69","v":8.7276366954033208E-2}]
[null,{"$f":"+'Output| PTRM (D)'!$C$15","v":"MP Mains"},{"$f":"+'Output| RFM (D)'!H49*'Input| Escalations'!D$21","v":0.44528081741874315},{"$f":"+'Output| RFM (D)'!I49*'Input| Escalations'!E$21","v":1.0220805083836393},{"$f":"+'Output| RFM (D)'!J49*'Input| Escalations'!F$21","v":3.3459666977758973},{"$f":"+'Output| RFM (D)'!K49*'Input| Escalations'!G$21","v":4.3389745551536407E-2},{"$f":"+'Output| RFM (D)'!L49*'Input| Escalations'!H$21","v":1.3490678004272767},{"$f":"+'Output| RFM (D)'!M49*'Input| Escalations'!I$21","v":0.94177478186345398},{"$f":"+'Output| PTRM (D)'!D70","v":1.0271618666320441},{"$f":"+'Output| PTRM (D)'!E70","v":0.9829575892806387},{"$f":"+'Output| PTRM (D)'!F70","v":0.9146160682684934},{"$f":"+'Output| PTRM (D)'!G70","v":0.79680673819112469},{"$f":"+'Output| PTRM (D)'!H70","v":0.69021168300441615}]
[null,{"$f":"+'Output| PTRM (D)'!$C$16","v":"MP Services"},{"$f":"+'Output| RFM (D)'!H50*'Input| Escalations'!D$21","v":2.0110876451195567},{"$f":"+'Output| RFM (D)'!I50*'Input| Escalations'!E$21","v":4.0648408618948704},{"$f":"+'Output| RFM (D)'!J50*'Input| Escalations'!F$21","v":2.4545620199402034},{"$f":"+'Output| RFM (D)'!K50*'Input| Escalations'!G$21","v":4.1530027850300515},{"$f":"+'Output| RFM (D)'!L50*'Input| Escalations'!H$21","v":2.2203433969074902},{"$f":"+'Output| RFM (D)'!M50*'Input| Escalations'!I$21","v":1.9899206284215174},{"$f":"+'Output| PTRM (D)'!D71","v":1.9264218205112926},{"$f":"+'Output| PTRM (D)'!E71","v":1.8912423546799464},{"$f":"+'Output| PTRM (D)'!F71","v":1.7532454126428814},{"$f":"+'Output| PTRM (D)'!G71","v":1.4892603207946045},{"$f":"+'Output| PTRM (D)'!H71","v":1.1879044355731889}]
[null,{"$f":"+'Output| PTRM (D)'!$C$17","v":"Meter Reading Devices"},{"$f":"+'Output| RFM (D)'!H51*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I51*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J51*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K51*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L51*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M51*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D72","v":0},{"$f":"+'Output| PTRM (D)'!E72","v":0},{"$f":"+'Output| PTRM (D)'!F72","v":0},{"$f":"+'Output| PTRM (D)'!G72","v":0},{"$f":"+'Output| PTRM (D)'!H72","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$18","v":"Country POTS"},{"$f":"+'Output| RFM (D)'!H52*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I52*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J52*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K52*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L52*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M52*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D73","v":0},{"$f":"+'Output| PTRM (D)'!E73","v":0},{"$f":"+'Output| PTRM (D)'!F73","v":0},{"$f":"+'Output| PTRM (D)'!G73","v":0},{"$f":"+'Output| PTRM (D)'!H73","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$19","v":"Tariff Meters"},{"$f":"+'Output| RFM (D)'!H53*'Input| Escalations'!D$21","v":1.4342102885474998E-2},{"$f":"+'Output| RFM (D)'!I53*'Input| Escalations'!E$21","v":3.3606531905388958E-3},{"$f":"+'Output| RFM (D)'!J53*'Input| Escalations'!F$21","v":1.5843791541130112E-2},{"$f":"+'Output| RFM (D)'!K53*'Input| Escalations'!G$21","v":5.8277539773282042E-3},{"$f":"+'Output| RFM (D)'!L53*'Input| Escalations'!H$21","v":0.38621255358566464},{"$f":"+'Output| RFM (D)'!M53*'Input| Escalations'!I$21","v":0.41806384610309039},{"$f":"+'Output| PTRM (D)'!D74","v":0.59082334551260662},{"$f":"+'Output| PTRM (D)'!E74","v":0.48085042936238837},{"$f":"+'Output| PTRM (D)'!F74","v":0.3843134318940809},{"$f":"+'Output| PTRM (D)'!G74","v":0.29840397930601154},{"$f":"+'Output| PTRM (D)'!H74","v":0.2492311436767535}]
[null,{"$f":"+'Output| PTRM (D)'!$C$20","v":"Computers - IT Infrastructure"},{"$f":"+'Output| RFM (D)'!H54*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I54*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J54*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K54*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L54*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M54*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D75","v":0},{"$f":"+'Output| PTRM (D)'!E75","v":0},{"$f":"+'Output| PTRM (D)'!F75","v":0},{"$f":"+'Output| PTRM (D)'!G75","v":0},{"$f":"+'Output| PTRM (D)'!H75","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$21","v":"Fixed Plant"},{"$f":"+'Output| RFM (D)'!H55*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I55*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J55*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K55*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L55*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M55*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D76","v":0},{"$f":"+'Output| PTRM (D)'!E76","v":0},{"$f":"+'Output| PTRM (D)'!F76","v":0},{"$f":"+'Output| PTRM (D)'!G76","v":0},{"$f":"+'Output| PTRM (D)'!H76","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$22","v":"Furniture"},{"$f":"+'Output| RFM (D)'!H56*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I56*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J56*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K56*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L56*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M56*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D77","v":0},{"$f":"+'Output| PTRM (D)'!E77","v":0},{"$f":"+'Output| PTRM (D)'!F77","v":0},{"$f":"+'Output| PTRM (D)'!G77","v":0},{"$f":"+'Output| PTRM (D)'!H77","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$23","v":"Land"},{"$f":"+'Output| RFM (D)'!H57*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I57*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J57*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K57*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L57*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M57*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D78","v":0},{"$f":"+'Output| PTRM (D)'!E78","v":0},{"$f":"+'Output| PTRM (D)'!F78","v":0},{"$f":"+'Output| PTRM (D)'!G78","v":0},{"$f":"+'Output| PTRM (D)'!H78","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$24","v":"Low value assets"},{"$f":"+'Output| RFM (D)'!H58*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I58*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J58*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K58*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L58*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M58*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D79","v":0},{"$f":"+'Output| PTRM (D)'!E79","v":0},{"$f":"+'Output| PTRM (D)'!F79","v":0},{"$f":"+'Output| PTRM (D)'!G79","v":0},{"$f":"+'Output| PTRM (D)'!H79","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$25","v":"Mobile Plant"},{"$f":"+'Output| RFM (D)'!H59*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I59*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J59*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K59*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L59*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M59*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D80","v":0},{"$f":"+'Output| PTRM (D)'!E80","v":0},{"$f":"+'Output| PTRM (D)'!F80","v":0},{"$f":"+'Output| PTRM (D)'!G80","v":0},{"$f":"+'Output| PTRM (D)'!H80","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$26","v":"Vehicles"},{"$f":"+'Output| RFM (D)'!H60*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I60*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J60*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K60*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L60*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M60*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D81","v":0},{"$f":"+'Output| PTRM (D)'!E81","v":0},{"$f":"+'Output| PTRM (D)'!F81","v":0},{"$f":"+'Output| PTRM (D)'!G81","v":0},{"$f":"+'Output| PTRM (D)'!H81","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$27","v":"Existing pigging and inspection costs"},{"$f":"+'Output| RFM (D)'!H61*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I61*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J61*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K61*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L61*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M61*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D82","v":0},{"$f":"+'Output| PTRM (D)'!E82","v":0},{"$f":"+'Output| PTRM (D)'!F82","v":0},{"$f":"+'Output| PTRM (D)'!G82","v":0},{"$f":"+'Output| PTRM (D)'!H82","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$28","v":"Leasehold Improvements (SL)"},{"$f":"+'Output| RFM (D)'!H62*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I62*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J62*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K62*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L62*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M62*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D83","v":0},{"$f":"+'Output| PTRM (D)'!E83","v":0},{"$f":"+'Output| PTRM (D)'!F83","v":0},{"$f":"+'Output| PTRM (D)'!G83","v":0},{"$f":"+'Output| PTRM (D)'!H83","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$29","v":"Buildings (SL)"},{"$f":"+'Output| RFM (D)'!H63*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I63*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J63*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K63*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L63*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M63*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D84","v":0},{"$f":"+'Output| PTRM (D)'!E84","v":0},{"$f":"+'Output| PTRM (D)'!F84","v":0},{"$f":"+'Output| PTRM (D)'!G84","v":0},{"$f":"+'Output| PTRM (D)'!H84","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$30","v":"Software - Inhouse (SL)"},{"$f":"+'Output| RFM (D)'!H64*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I64*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J64*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K64*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L64*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M64*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D85","v":0},{"$f":"+'Output| PTRM (D)'!E85","v":0},{"$f":"+'Output| PTRM (D)'!F85","v":0},{"$f":"+'Output| PTRM (D)'!G85","v":0},{"$f":"+'Output| PTRM (D)'!H85","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$31","v":"Equity raising costs"},{"$f":"+'Output| RFM (D)'!H65*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I65*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J65*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K65*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L65*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M65*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D86","v":0},{"$f":"+'Output| PTRM (D)'!E86","v":0},{"$f":"+'Output| PTRM (D)'!F86","v":0},{"$f":"+'Output| PTRM (D)'!G86","v":0},{"$f":"+'Output| PTRM (D)'!H86","v":0}]
[]
[null,"Total",{"$f":"SUM(C200:C224)","v":4.4938486699155638},6.0545376303283049,6.0771045817577543,25.90306564006697,7.2319003454697732,3.5542438303279402,3.8005218432069228,3.6116027938483821,3.3091396265325348,2.8419222306713778,2.3853276925180471]
[]
[null,"Check",{"$f":"+IF(ABS(C225-'Output| RFM (D)'!H$67*'Input| Escalations'!D$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(D225-'Output| RFM (D)'!I$67*'Input| Escalations'!E$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(E225-'Output| RFM (D)'!J$67*'Input| Escalations'!F$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(F225-'Output| RFM (D)'!K$67*'Input| Escalations'!G$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(G225-'Output| RFM (D)'!L$67*'Input| Escalations'!H$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(H225-'Output| RFM (D)'!M$67*'Input| Escalations'!I$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(I225-'Output| PTRM (D)'!D$113)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(J225-'Output| PTRM (D)'!E$113)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(K225-'Output| PTRM (D)'!F$113)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(L225-'Output| PTRM (D)'!G$113)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(M225-'Output| PTRM (D)'!H$113)<0.0001,0,1)","v":0}]
[]
[null,"Asset Disposals by AER Asset Class ($million June 2025)"]
[]
[null,"Summary - by AER Asset Class",{"$f":"+'Input| Escalations'!D$14","v":"2019-20"},{"$f":"+'Input| Escalations'!E$14","v":"2020-21"},{"$f":"+'Input| Escalations'!F$14","v":"2021-22"},{"$f":"+'Input| Escalations'!G$14","v":"2022-23"},{"$f":"+'Input| Escalations'!H$14","v":"2023-24"},{"$f":"+'Input| Escalations'!I$14","v":"2024-25"},{"$f":"+'Input| Escalations'!J$25","v":"2025-26"},{"$f":"+'Input| Escalations'!K$25","v":"2026-27"},{"$f":"+'Input| Escalations'!L$25","v":"2027-28"},{"$f":"+'Input| Escalations'!M$25","v":"2028-29"},{"$f":"+'Input| Escalations'!N$25","v":"2029-30"}]
[]
[null,{"$f":"+'Output| PTRM (D)'!$C$8","v":"Trunk Wilton-Sydney"},{"$f":"+'Output| RFM (D)'!H73*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I73*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J73*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K73*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L73*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M73*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D118","v":0},{"$f":"+'Output| PTRM (D)'!E118","v":0},{"$f":"+'Output| PTRM (D)'!F118","v":0},{"$f":"+'Output| PTRM (D)'!G118","v":0},{"$f":"+'Output| PTRM (D)'!H118","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$9","v":"Trunk Sydney-Newcastle"},{"$f":"+'Output| RFM (D)'!H74*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I74*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J74*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K74*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L74*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M74*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D119","v":0},{"$f":"+'Output| PTRM (D)'!E119","v":0},{"$f":"+'Output| PTRM (D)'!F119","v":0},{"$f":"+'Output| PTRM (D)'!G119","v":0},{"$f":"+'Output| PTRM (D)'!H119","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$10","v":"Trunk Wilton-Wollongong"},{"$f":"+'Output| RFM (D)'!H75*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I75*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J75*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K75*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L75*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M75*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D120","v":0},{"$f":"+'Output| PTRM (D)'!E120","v":0},{"$f":"+'Output| PTRM (D)'!F120","v":0},{"$f":"+'Output| PTRM (D)'!G120","v":0},{"$f":"+'Output| PTRM (D)'!H120","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$11","v":"Contract Meters"},{"$f":"+'Output| RFM (D)'!H76*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I76*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J76*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K76*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L76*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M76*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D121","v":0},{"$f":"+'Output| PTRM (D)'!E121","v":0},{"$f":"+'Output| PTRM (D)'!F121","v":0},{"$f":"+'Output| PTRM (D)'!G121","v":0},{"$f":"+'Output| PTRM (D)'!H121","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$12","v":"Fixed Plant - Distribution"},{"$f":"+'Output| RFM (D)'!H77*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I77*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J77*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K77*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L77*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M77*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D122","v":0},{"$f":"+'Output| PTRM (D)'!E122","v":0},{"$f":"+'Output| PTRM (D)'!F122","v":0},{"$f":"+'Output| PTRM (D)'!G122","v":0},{"$f":"+'Output| PTRM (D)'!H122","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$13","v":"HP Mains"},{"$f":"+'Output| RFM (D)'!H78*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I78*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J78*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K78*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L78*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M78*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D123","v":0},{"$f":"+'Output| PTRM (D)'!E123","v":0},{"$f":"+'Output| PTRM (D)'!F123","v":0},{"$f":"+'Output| PTRM (D)'!G123","v":0},{"$f":"+'Output| PTRM (D)'!H123","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$14","v":"HP Services"},{"$f":"+'Output| RFM (D)'!H79*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I79*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J79*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K79*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L79*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M79*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D124","v":0},{"$f":"+'Output| PTRM (D)'!E124","v":0},{"$f":"+'Output| PTRM (D)'!F124","v":0},{"$f":"+'Output| PTRM (D)'!G124","v":0},{"$f":"+'Output| PTRM (D)'!H124","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$15","v":"MP Mains"},{"$f":"+'Output| RFM (D)'!H80*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I80*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J80*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K80*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L80*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M80*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D125","v":0},{"$f":"+'Output| PTRM (D)'!E125","v":0},{"$f":"+'Output| PTRM (D)'!F125","v":0},{"$f":"+'Output| PTRM (D)'!G125","v":0},{"$f":"+'Output| PTRM (D)'!H125","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$16","v":"MP Services"},{"$f":"+'Output| RFM (D)'!H81*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I81*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J81*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K81*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L81*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M81*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D126","v":0},{"$f":"+'Output| PTRM (D)'!E126","v":0},{"$f":"+'Output| PTRM (D)'!F126","v":0},{"$f":"+'Output| PTRM (D)'!G126","v":0},{"$f":"+'Output| PTRM (D)'!H126","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$17","v":"Meter Reading Devices"},{"$f":"+'Output| RFM (D)'!H82*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I82*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J82*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K82*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L82*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M82*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D127","v":0},{"$f":"+'Output| PTRM (D)'!E127","v":0},{"$f":"+'Output| PTRM (D)'!F127","v":0},{"$f":"+'Output| PTRM (D)'!G127","v":0},{"$f":"+'Output| PTRM (D)'!H127","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$18","v":"Country POTS"},{"$f":"+'Output| RFM (D)'!H83*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I83*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J83*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K83*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L83*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M83*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D128","v":0},{"$f":"+'Output| PTRM (D)'!E128","v":0},{"$f":"+'Output| PTRM (D)'!F128","v":0},{"$f":"+'Output| PTRM (D)'!G128","v":0},{"$f":"+'Output| PTRM (D)'!H128","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$19","v":"Tariff Meters"},{"$f":"+'Output| RFM (D)'!H84*'Input| Escalations'!D$21","v":1.8160538382590037},{"$f":"+'Output| RFM (D)'!I84*'Input| Escalations'!E$21","v":1.2602569821409613},{"$f":"+'Output| RFM (D)'!J84*'Input| Escalations'!F$21","v":0.57722431266189356},{"$f":"+'Output| RFM (D)'!K84*'Input| Escalations'!G$21","v":0.67674205139146093},{"$f":"+'Output| RFM (D)'!L84*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M84*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D129","v":0},{"$f":"+'Output| PTRM (D)'!E129","v":0},{"$f":"+'Output| PTRM (D)'!F129","v":0},{"$f":"+'Output| PTRM (D)'!G129","v":0},{"$f":"+'Output| PTRM (D)'!H129","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$20","v":"Computers - IT Infrastructure"},{"$f":"+'Output| RFM (D)'!H85*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I85*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J85*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K85*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L85*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M85*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D130","v":0},{"$f":"+'Output| PTRM (D)'!E130","v":0},{"$f":"+'Output| PTRM (D)'!F130","v":0},{"$f":"+'Output| PTRM (D)'!G130","v":0},{"$f":"+'Output| PTRM (D)'!H130","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$21","v":"Fixed Plant"},{"$f":"+'Output| RFM (D)'!H86*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I86*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J86*'Input| Escalations'!F$21","v":2.9011224519800444E-2},{"$f":"+'Output| RFM (D)'!K86*'Input| Escalations'!G$21","v":4.4890634673457686E-3},{"$f":"+'Output| RFM (D)'!L86*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M86*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D131","v":0},{"$f":"+'Output| PTRM (D)'!E131","v":0},{"$f":"+'Output| PTRM (D)'!F131","v":0},{"$f":"+'Output| PTRM (D)'!G131","v":0},{"$f":"+'Output| PTRM (D)'!H131","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$22","v":"Furniture"},{"$f":"+'Output| RFM (D)'!H87*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I87*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J87*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K87*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L87*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M87*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D132","v":0},{"$f":"+'Output| PTRM (D)'!E132","v":0},{"$f":"+'Output| PTRM (D)'!F132","v":0},{"$f":"+'Output| PTRM (D)'!G132","v":0},{"$f":"+'Output| PTRM (D)'!H132","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$23","v":"Land"},{"$f":"+'Output| RFM (D)'!H88*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I88*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J88*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K88*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L88*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M88*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D133","v":0},{"$f":"+'Output| PTRM (D)'!E133","v":0},{"$f":"+'Output| PTRM (D)'!F133","v":0},{"$f":"+'Output| PTRM (D)'!G133","v":0},{"$f":"+'Output| PTRM (D)'!H133","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$24","v":"Low value assets"},{"$f":"+'Output| RFM (D)'!H89*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I89*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J89*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K89*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L89*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M89*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D134","v":0},{"$f":"+'Output| PTRM (D)'!E134","v":0},{"$f":"+'Output| PTRM (D)'!F134","v":0},{"$f":"+'Output| PTRM (D)'!G134","v":0},{"$f":"+'Output| PTRM (D)'!H134","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$25","v":"Mobile Plant"},{"$f":"+'Output| RFM (D)'!H90*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I90*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J90*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K90*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L90*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M90*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D135","v":0},{"$f":"+'Output| PTRM (D)'!E135","v":0},{"$f":"+'Output| PTRM (D)'!F135","v":0},{"$f":"+'Output| PTRM (D)'!G135","v":0},{"$f":"+'Output| PTRM (D)'!H135","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$26","v":"Vehicles"},{"$f":"+'Output| RFM (D)'!H91*'Input| Escalations'!D$21","v":0.37057894027564842},{"$f":"+'Output| RFM (D)'!I91*'Input| Escalations'!E$21","v":0.9118733642012099},{"$f":"+'Output| RFM (D)'!J91*'Input| Escalations'!F$21","v":1.5749208165355315},{"$f":"+'Output| RFM (D)'!K91*'Input| Escalations'!G$21","v":1.0051510091709346},{"$f":"+'Output| RFM (D)'!L91*'Input| Escalations'!H$21","v":0.22483229840551627},{"$f":"+'Output| RFM (D)'!M91*'Input| Escalations'!I$21","v":0.2736836746548128},{"$f":"+'Output| PTRM (D)'!D136","v":0.21562736549207315},{"$f":"+'Output| PTRM (D)'!E136","v":0.26389890344760952},{"$f":"+'Output| PTRM (D)'!F136","v":0.63615508804165588},{"$f":"+'Output| PTRM (D)'!G136","v":0.77524379875738303},{"$f":"+'Output| PTRM (D)'!H136","v":0.71349102047192203}]
[null,{"$f":"+'Output| PTRM (D)'!$C$27","v":"Existing pigging and inspection costs"},{"$f":"+'Output| RFM (D)'!H92*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I92*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J92*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K92*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L92*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M92*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D137","v":0},{"$f":"+'Output| PTRM (D)'!E137","v":0},{"$f":"+'Output| PTRM (D)'!F137","v":0},{"$f":"+'Output| PTRM (D)'!G137","v":0},{"$f":"+'Output| PTRM (D)'!H137","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$28","v":"Leasehold Improvements (SL)"},{"$f":"+'Output| RFM (D)'!H93*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I93*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J93*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K93*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L93*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M93*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D138","v":0},{"$f":"+'Output| PTRM (D)'!E138","v":0},{"$f":"+'Output| PTRM (D)'!F138","v":0},{"$f":"+'Output| PTRM (D)'!G138","v":0},{"$f":"+'Output| PTRM (D)'!H138","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$29","v":"Buildings (SL)"},{"$f":"+'Output| RFM (D)'!H94*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I94*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J94*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K94*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L94*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M94*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D139","v":0},{"$f":"+'Output| PTRM (D)'!E139","v":0},{"$f":"+'Output| PTRM (D)'!F139","v":0},{"$f":"+'Output| PTRM (D)'!G139","v":0},{"$f":"+'Output| PTRM (D)'!H139","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$30","v":"Software - Inhouse (SL)"},{"$f":"+'Output| RFM (D)'!H95*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I95*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J95*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K95*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L95*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M95*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D140","v":0},{"$f":"+'Output| PTRM (D)'!E140","v":0},{"$f":"+'Output| PTRM (D)'!F140","v":0},{"$f":"+'Output| PTRM (D)'!G140","v":0},{"$f":"+'Output| PTRM (D)'!H140","v":0}]
[null,{"$f":"+'Output| PTRM (D)'!$C$31","v":"Equity raising costs"},{"$f":"+'Output| RFM (D)'!H96*'Input| Escalations'!D$21","v":0},{"$f":"+'Output| RFM (D)'!I96*'Input| Escalations'!E$21","v":0},{"$f":"+'Output| RFM (D)'!J96*'Input| Escalations'!F$21","v":0},{"$f":"+'Output| RFM (D)'!K96*'Input| Escalations'!G$21","v":0},{"$f":"+'Output| RFM (D)'!L96*'Input| Escalations'!H$21","v":0},{"$f":"+'Output| RFM (D)'!M96*'Input| Escalations'!I$21","v":0},{"$f":"+'Output| PTRM (D)'!D141","v":0},{"$f":"+'Output| PTRM (D)'!E141","v":0},{"$f":"+'Output| PTRM (D)'!F141","v":0},{"$f":"+'Output| PTRM (D)'!G141","v":0},{"$f":"+'Output| PTRM (D)'!H141","v":0}]
[]
[null,"Total",{"$f":"SUM(C233:C257)","v":2.1866327785346522},2.1721303463421711,2.1811563537172254,1.6863821240297412,0.22483229840551627,0.2736836746548128,0.21562736549207315,0.26389890344760952,0.63615508804165588,0.77524379875738303,0.71349102047192203]
[]
[null,"Check",{"$f":"+IF(ABS(C258-'Output| RFM (D)'!H$98*'Input| Escalations'!D$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(D258-'Output| RFM (D)'!I$98*'Input| Escalations'!E$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(E258-'Output| RFM (D)'!J$98*'Input| Escalations'!F$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(F258-'Output| RFM (D)'!K$98*'Input| Escalations'!G$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(G258-'Output| RFM (D)'!L$98*'Input| Escalations'!H$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(H258-'Output| RFM (D)'!M$98*'Input| Escalations'!I$21)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(I258-'Output| PTRM (D)'!D$168)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(J258-'Output| PTRM (D)'!E$168)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(K258-'Output| PTRM (D)'!F$168)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(L258-'Output| PTRM (D)'!G$168)<0.0001,0,1)","v":0},{"$f":"+IF(ABS(M258-'Output| PTRM (D)'!H$168)<0.0001,0,1)","v":0}]

{"sheet":"Output| AER","index":17,"n_rows":22,"n_cols":19,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,1,4,9],[6,2,6,9],[6,11,6,18]]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"Index!B2","v":"AER Capex Forecast Model"},null,null,null,"Sheet Validation",{"$f":"'Model Validation'!$C$23","v":0}]
[null,{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255)","v":"Output| AER"}]
[]
[null,{"$f":"IFERROR(LEFT('Output| RIN'!B5,2)+1&\". AER categories: forecast capex ($000s \"&'Input| Escalations'!$E$10&\" \"&'Input| Escalations'!$D$10&\")\",\"\")","v":"67. AER categories: forecast capex ($000s June 2025)"}]
[]
[null,null,"Distribution Assets",null,null,null,null,null,null,null,null,"Transmission Assets"]
[null,null,{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Forecast Total",null,{"$f":"IFERROR('Input| Escalations'!H25,\"\")","v":"2023-24"},{"$f":"IFERROR('Input| Escalations'!I25,\"\")","v":"2024-25"},{"$f":"IFERROR('Input| Escalations'!J25,\"\")","v":"2025-26"},{"$f":"IFERROR('Input| Escalations'!K25,\"\")","v":"2026-27"},{"$f":"IFERROR('Input| Escalations'!L25,\"\")","v":"2027-28"},{"$f":"IFERROR('Input| Escalations'!M25,\"\")","v":"2028-29"},{"$f":"IFERROR('Input| Escalations'!N25,\"\")","v":"2029-30"},"Forecast Total"]
[null,{"$f":"IF('Input| Setup'!B32=\"\",\"\",'Input| Setup'!B32)","v":"None specified"},{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":161445.52422321876},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":192660.07075792903},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":185649.88635716209},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":203453.40189733091},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":175855.65760945523},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":132235.05849471339},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":111533.16737235973},{"$f":"IFERROR(SUM(E9:I9),\"\")","v":808727.17173102137},null,{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AI$10:$AI$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"IFERROR(SUM(N9:R9),\"\")","v":0}]
[null,{"$f":"IF('Input| Setup'!B33=\"\",\"\",'Input| Setup'!B33)","v":"[Spare]"},{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"IFERROR(SUM(E10:I10),\"\")","v":0},null,{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AJ$10:$AJ$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"IFERROR(SUM(N10:R10),\"\")","v":0}]
[null,{"$f":"IF('Input| Setup'!B34=\"\",\"\",'Input| Setup'!B34)","v":"[Spare]"},{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},0,null,{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AK$10:$AK$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},0]
[null,{"$f":"IF('Input| Setup'!B35=\"\",\"\",'Input| Setup'!B35)","v":"[Spare]"},{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},0,null,{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AL$10:$AL$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},0]
[null,{"$f":"IF('Input| Setup'!B36=\"\",\"\",'Input| Setup'!B36)","v":"[Spare]"},{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},0,null,{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AM$10:$AM$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},0]
[null,{"$f":"IF('Input| Setup'!B37=\"\",\"\",'Input| Setup'!B37)","v":"[Spare]"},{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},0,null,{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AN$10:$AN$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},0]
[null,{"$f":"IF('Input| Setup'!B38=\"\",\"\",'Input| Setup'!B38)","v":"[Spare]"},{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},0,null,{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AO$10:$AO$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},0]
[null,{"$f":"IF('Input| Setup'!B39=\"\",\"\",'Input| Setup'!B39)","v":"[Spare]"},{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":0},0,null,{"$f":"SUMPRODUCT('Calc| Project Costs'!V$10:V$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!W$10:W$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!X$10:X$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Y$10:Y$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!Z$10:Z$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AA$10:AA$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AB$10:AB$1009,'Input| Projects'!$AP$10:$AP$1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},0]
[null,"Capitalised overheads",{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!BB10:BB1009)","v":4254.1165051430789},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!BC10:BC1009)","v":5218.1231860515109},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!BD10:BD1009)","v":5446.5840127680458},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!BE10:BE1009)","v":5990.7593480244286},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!BF10:BF1009)","v":5142.0754116338576},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!BG10:BG1009)","v":3882.8540179524439},{"$f":"SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!BH10:BH1009)","v":3265.9110580942702},23728.183848473043,null,{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!BB10:BB1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!BC10:BC1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!BD10:BD1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!BE10:BE1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!BF10:BF1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!BG10:BG1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!BH10:BH1009)","v":0},0]
[null,"TOTAL GROSS CAPEX (includes type 1 capcons)",{"$f":"IFERROR(SUM(C9:C17),\"\")","v":165699.64072836185},197878.19394398056,191096.47036993015,{"$f":"IFERROR(SUM(F9:F17),\"\")","v":209444.16124535535},{"$f":"IFERROR(SUM(G9:G17),\"\")","v":180997.73302108908},{"$f":"IFERROR(SUM(H9:H17),\"\")","v":136117.91251266585},{"$f":"IFERROR(SUM(I9:I17),\"\")","v":114799.078430454},832455.35557949438,null,{"$f":"IFERROR(SUM(L9:L17),\"\")","v":0},0,0,0,0,0,0,0]
[null,"   less capcons",{"$f":"SUMPRODUCT('Calc| Project Costs'!AD10:AD1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+SUMPRODUCT('Calc| Project Costs'!BJ10:BJ1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":7231.9003454697713},{"$f":"SUMPRODUCT('Calc| Project Costs'!AE10:AE1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+SUMPRODUCT('Calc| Project Costs'!BK10:BK1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":3554.2438303279405},{"$f":"SUMPRODUCT('Calc| Project Costs'!AF10:AF1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+SUMPRODUCT('Calc| Project Costs'!BL10:BL1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":3800.5218432069214},{"$f":"SUMPRODUCT('Calc| Project Costs'!AG10:AG1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+SUMPRODUCT('Calc| Project Costs'!BM10:BM1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":3611.6027938483826},{"$f":"SUMPRODUCT('Calc| Project Costs'!AH10:AH1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+SUMPRODUCT('Calc| Project Costs'!BN10:BN1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":3309.1396265325347},{"$f":"SUMPRODUCT('Calc| Project Costs'!AI10:AI1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+SUMPRODUCT('Calc| Project Costs'!BO10:BO1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":2841.9222306713777},{"$f":"SUMPRODUCT('Calc| Project Costs'!AJ10:AJ1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)+SUMPRODUCT('Calc| Project Costs'!BP10:BP1009,'Calc| Project Costs'!$BZ$10:$BZ$1009)","v":2385.3276925180471},{"$f":"IFERROR(SUM(E19:I19),\"\")","v":15948.514186777264},null,{"$f":"SUMPRODUCT('Calc| Project Costs'!AD10:AD1009,'Calc| Project Costs'!$CA$10:$CA$1009)+SUMPRODUCT('Calc| Project Costs'!BJ10:BJ1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AE10:AE1009,'Calc| Project Costs'!$CA$10:$CA$1009)+SUMPRODUCT('Calc| Project Costs'!BK10:BK1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AF10:AF1009,'Calc| Project Costs'!$CA$10:$CA$1009)+SUMPRODUCT('Calc| Project Costs'!BL10:BL1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AG10:AG1009,'Calc| Project Costs'!$CA$10:$CA$1009)+SUMPRODUCT('Calc| Project Costs'!BM10:BM1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AH10:AH1009,'Calc| Project Costs'!$CA$10:$CA$1009)+SUMPRODUCT('Calc| Project Costs'!BN10:BN1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AI10:AI1009,'Calc| Project Costs'!$CA$10:$CA$1009)+SUMPRODUCT('Calc| Project Costs'!BO10:BO1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"SUMPRODUCT('Calc| Project Costs'!AJ10:AJ1009,'Calc| Project Costs'!$CA$10:$CA$1009)+SUMPRODUCT('Calc| Project Costs'!BP10:BP1009,'Calc| Project Costs'!$CA$10:$CA$1009)","v":0},{"$f":"IFERROR(SUM(N19:R19),\"\")","v":0}]
[null,"   less disposals",{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Dx\"),'Input| Disposals'!O$8:O$57),\"\")","v":224.83229840551627},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Dx\"),'Input| Disposals'!P$8:P$57),\"\")","v":273.68367465481282},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Dx\"),'Input| Disposals'!Q$8:Q$57),\"\")","v":215.62736549207315},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Dx\"),'Input| Disposals'!R$8:R$57),\"\")","v":263.89890344760954},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Dx\"),'Input| Disposals'!S$8:S$57),\"\")","v":636.15508804165586},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Dx\"),'Input| Disposals'!T$8:T$57),\"\")","v":775.24379875738305},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Dx\"),'Input| Disposals'!U$8:U$57),\"\")","v":713.49102047192207},{"$f":"IFERROR(SUM(E20:I20),\"\")","v":2604.4161762106437},null,{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Tx\"),'Input| Disposals'!O$8:O$57),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Tx\"),'Input| Disposals'!P$8:P$57),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Tx\"),'Input| Disposals'!Q$8:Q$57),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Tx\"),'Input| Disposals'!R$8:R$57),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Tx\"),'Input| Disposals'!S$8:S$57),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Tx\"),'Input| Disposals'!T$8:T$57),\"\")","v":0},{"$f":"IFERROR(SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Tx\"),'Input| Disposals'!U$8:U$57),\"\")","v":0},{"$f":"IFERROR(SUM(N20:R20),\"\")","v":0}]
[null,"TOTAL NET CAPEX",{"$f":"IFERROR(C18-C19-C20,\"\")","v":158242.90808448655},194050.26643899782,187080.32116123114,205568.65954805937,177052.4383065149,132500.7464832371,111700.25971746403,{"$f":"IFERROR(SUM(E21:I21),\"\")","v":813902.42521650647},null,{"$f":"IFERROR(L18-L19-L20,\"\")","v":0},0,0,0,0,0,0,{"$f":"IFERROR(SUM(N21:R21),\"\")","v":0}]
[null,null,{"$f":"IF(AND(ABS(C$18-(SUM(SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AD$10:AD$1009)+SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!BJ$10:BJ$1009))+SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Dx\"),'Input| Disposals'!O$8:O$57)+C$21))<0.000001,(ABS(C$18-(SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!BR$10:BR$1009)))<0.000001)),0,1)","v":0},{"$f":"IF(AND(ABS(D$18-(SUM(SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!AE$10:AE$1009)+SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!BK$10:BK$1009))+SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Dx\"),'Input| Disposals'!P$8:P$57)+D$21))<0.000001,(ABS(D$18-(SUMPRODUCT('Calc| Project Costs'!$BZ$10:$BZ$1009,'Calc| Project Costs'!BS$10:BS$1009)))<0.000001)),0,1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (D)'!D223*1000-'Output| AER'!E21)<0.000001,(ABS('Output| PTRM (D)'!D58*1000-'Output| AER'!E18)<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (D)'!E223*1000-'Output| AER'!F21)<0.000001,(ABS('Output| PTRM (D)'!E58*1000-'Output| AER'!F18)<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (D)'!F223*1000-'Output| AER'!G21)<0.000001,(ABS('Output| PTRM (D)'!F58*1000-'Output| AER'!G18)<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (D)'!G223*1000-'Output| AER'!H21)<0.000001,(ABS('Output| PTRM (D)'!G58*1000-'Output| AER'!H18)<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (D)'!H223*1000-'Output| AER'!I21)<0.000001,(ABS('Output| PTRM (D)'!H58*1000-'Output| AER'!I18)<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (D)'!I223*1000-'Output| AER'!J21)<0.000001,(ABS('Output| PTRM (D)'!I58*1000-'Output| AER'!J18)<0.000001)),0,1),1)","v":0},null,{"$f":"IF(AND(ABS(L$18-(SUM(SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AD$10:AD$1009)+SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!BJ$10:BJ$1009))+SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Tx\"),'Input| Disposals'!O$8:O$57)+L$21))<0.000001,(ABS(L$18-(SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!BR$10:BR$1009)))<0.000001)),0,1)","v":0},{"$f":"IF(AND(ABS(M$18-(SUM(SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!AE$10:AE$1009)+SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!BK$10:BK$1009))+SUMPRODUCT(--('Input| Disposals'!$N$8:$N$57=\"Tx\"),'Input| Disposals'!P$8:P$57)+M$21))<0.000001,(ABS(M$18-(SUMPRODUCT('Calc| Project Costs'!$CA$10:$CA$1009,'Calc| Project Costs'!BS$10:BS$1009)))<0.000001)),0,1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!D223*1000-N21)<0.000001,(ABS('Output| PTRM (T)'!D58*1000-N18)<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!E223*1000-O21)<0.000001,(ABS('Output| PTRM (T)'!E58*1000-O18)<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!F223*1000-P21)<0.000001,(ABS('Output| PTRM (T)'!F58*1000-P18)<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!G223*1000-Q21)<0.000001,(ABS('Output| PTRM (T)'!G58*1000-Q18)<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!H223*1000-R21)<0.000001,(ABS('Output| PTRM (T)'!H58*1000-R18)<0.000001)),0,1),1)","v":0},{"$f":"IFERROR(IF(AND(ABS('Output| PTRM (T)'!I223*1000-S21)<0.000001,(ABS('Output| PTRM (T)'!I58*1000-S18)<0.000001)),0,1),1)","v":0}]

{"sheet":"Model Validation","index":18,"n_rows":98,"n_cols":14,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input| Setup'!E5&\"     \"&'Input| Escalations'!D8","v":"Jemena Gas Network     2025-26"}]
[null,{"$f":"Index!B2","v":"AER Capex Forecast Model"}]
[null,{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255)","v":"Model Validation"}]
[]
[null,"Overall Model Check",{"$f":"IF(SUM(C7:C23)=0,0,1)","v":0}]
[]
[null,{"$f":"'Input| Setup'!B3","v":"Input| Setup"},"N/A"]
[null,{"$f":"'Input| Escalations'!B3","v":"Input| Escalations"},{"$f":"+'Input| Escalations'!E3","v":0}]
[null,{"$f":"B25","v":"Input| Projects"},{"$f":"IF(SUM(C26:C28)=0,0,1)","v":0}]
[null,{"$f":"+'Input| JGN Mapping'!C3","v":"Input| JGN Mapping"},"N/A"]
[null,{"$f":"B33","v":"Input| Disposals"},{"$f":"IF(SUM(D34:J34)=0,0,1)","v":0}]
[null,{"$f":"B36","v":"Input| Type 2 capcons"},{"$f":"IF(SUM(C37,D38:J39)=0,0,1)","v":0}]
[null,{"$f":"B41","v":"Input| Expensing"},{"$f":"IF(SUM(C42)=0,0,1)","v":0}]
[null,{"$f":"+'Input| Historical Capex'!$B$3","v":"Input| Historical Capex"},{"$f":"+C45","v":0}]
[null,{"$f":"B47","v":"Input| Overheads"},{"$f":"IF(SUM(C48:C49)=0,0,1)","v":0}]
[null,{"$f":"'Calc| Overheads Allocation'!B3","v":"Calc| Overheads Allocation"},{"$f":"C52","v":0}]
[null,{"$f":"B54","v":"Calc| Project Costs"},{"$f":"IF(SUM(C55:J63)=0,0,1)","v":0}]
[null,{"$f":"B64","v":"Output| PTRM (D)"},{"$f":"IF(SUM(F65:J69)=0,0,1)","v":0}]
[null,{"$f":"B71","v":"Output| PTRM (T)"},{"$f":"IF(SUM(F72:J76)=0,0,1)","v":0}]
[null,{"$f":"+'Output| RFM (D)'!$B$3","v":"Output| RFM (D)"},{"$f":"+IF(SUM(D79:J79)<>0,1,0)","v":0}]
[null,{"$f":"B92","v":"Output| RIN"},{"$f":"IF(SUM(D93:J94)=0,0,1)","v":0}]
[null,{"$f":"+'Output| Summaries'!$B$3","v":"Output| Summaries"},{"$f":"+IF(SUM(D82:N90)=0,0,1)","v":0}]
[null,{"$f":"B96","v":"Output| AER"},{"$f":"IF(SUM(D97:J98)=0,0,1)","v":0}]
[]
[null,{"$f":"'Input| Projects'!C3","v":"Input| Projects"}]
[null,{"$f":"'Input| Projects'!Y7","v":"17. Cost components as % of direct costs "},{"$f":"'Input| Projects'!AB8","v":0}]
[null,{"$f":"'Input| Projects'!AI7","v":"20. AER categories as % of direct costs (i.e. total costs reported in table 15, excluding capitalised overheads)"},{"$f":"'Input| Projects'!AQ8","v":0}]
[null,{"$f":"'Input| Projects'!AR7","v":"21. PTRM asset classes as % of direct costs (i.e. total costs reported in table 15, excluding capitalised overheads)"},{"$f":"'Input| Projects'!CP8","v":0}]
[]
[null,{"$f":"+'Input| JGN Mapping'!C3","v":"Input| JGN Mapping"},null,{"$f":"'Input| Escalations'!H$25","v":"2023-24"},{"$f":"'Input| Escalations'!I$25","v":"2024-25"},{"$f":"'Input| Escalations'!J$25","v":"2025-26"},{"$f":"'Input| Escalations'!K$25","v":"2026-27"},{"$f":"'Input| Escalations'!L$25","v":"2027-28"},{"$f":"'Input| Escalations'!M$25","v":"2028-29"},{"$f":"'Input| Escalations'!N$25","v":"2029-30"}]
[]
[]
[null,{"$f":"'Input| Disposals'!C3","v":"Input| Disposals"},null,{"$f":"'Input| Escalations'!H$25","v":"2023-24"},{"$f":"'Input| Escalations'!I$25","v":"2024-25"},{"$f":"'Input| Escalations'!J$25","v":"2025-26"},{"$f":"'Input| Escalations'!K$25","v":"2026-27"},{"$f":"'Input| Escalations'!L$25","v":"2027-28"},{"$f":"'Input| Escalations'!M$25","v":"2028-29"},{"$f":"'Input| Escalations'!N$25","v":"2029-30"}]
[null,{"$f":"'Input| Disposals'!O5","v":"23. Forecast asset disposals ($'000s June 2025)"},null,{"$f":"'Input| Disposals'!O6","v":0},{"$f":"'Input| Disposals'!P6","v":0},{"$f":"'Input| Disposals'!Q6","v":0},{"$f":"'Input| Disposals'!R6","v":0},{"$f":"'Input| Disposals'!S6","v":0},{"$f":"'Input| Disposals'!T6","v":0},{"$f":"'Input| Disposals'!U6","v":0}]
[]
[null,{"$f":"'Input| Type 2 capcons'!B3","v":"Input| Type 2 capcons"},null,{"$f":"D33","v":"2023-24"},{"$f":"E33","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,{"$f":"'Input| Type 2 capcons'!B21","v":"25. Cost components of type 2 capital contributions"},{"$f":"'Input| Type 2 capcons'!G23","v":0}]
[null,{"$f":"'Input| Type 2 capcons'!B33","v":"27. Forecast type 2 capital contributions, escalated ($'000s June 2025)"},"Distribution",{"$f":"'Input| Type 2 capcons'!C42","v":0},{"$f":"'Input| Type 2 capcons'!D42","v":0},{"$f":"'Input| Type 2 capcons'!E42","v":0},{"$f":"'Input| Type 2 capcons'!F42","v":0},{"$f":"'Input| Type 2 capcons'!G42","v":0},{"$f":"'Input| Type 2 capcons'!H42","v":0},{"$f":"'Input| Type 2 capcons'!I42","v":0}]
[null,null,"Transmission",{"$f":"'Input| Type 2 capcons'!L42","v":0},{"$f":"'Input| Type 2 capcons'!M42","v":0},{"$f":"'Input| Type 2 capcons'!N42","v":0},{"$f":"'Input| Type 2 capcons'!O42","v":0},{"$f":"'Input| Type 2 capcons'!P42","v":0},{"$f":"'Input| Type 2 capcons'!Q42","v":0},{"$f":"'Input| Type 2 capcons'!R42","v":0}]
[]
[null,{"$f":"'Input| Expensing'!B3","v":"Input| Expensing"}]
[null,{"$f":"'Input| Expensing'!C5","v":"28. Immediate expensing (% to be immediately expensed)"},{"$f":"'Input| Expensing'!K6","v":0}]
[]
[null,{"$f":"+'Input| Historical Capex'!B3","v":"Input| Historical Capex"}]
[null,"Sheet check",{"$f":"+IF(SUM('Input| Historical Capex'!A5:A167)<>0,1,0)","v":0}]
[]
[null,{"$f":"'Input| Overheads'!B3","v":"Input| Overheads"}]
[null,{"$f":"'Input| Overheads'!B33","v":"34. Forecast cost components of capitalised overheads"},{"$f":"'Input| Overheads'!G35","v":0}]
[null,{"$f":"'Input| Overheads'!B40","v":"35. Select an overheads allocation method"},{"$f":"'Input| Overheads'!G42","v":0}]
[]
[null,{"$f":"'Calc| Overheads Allocation'!B3","v":"Calc| Overheads Allocation"}]
[null,{"$f":"'Calc| Overheads Allocation'!B47","v":"43. Annual unescalated capitalised overheads ($'000s June 2025)"},{"$f":"'Calc| Overheads Allocation'!K47","v":0}]
[]
[null,{"$f":"'Calc| Project Costs'!C3","v":"Calc| Project Costs"},null,{"$f":"D33","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,{"$f":"'Calc| Project Costs'!F7","v":"46. Direct unescalated costs, $000s ($2025 June)"}]
[null,{"$f":"'Calc| Project Costs'!V7","v":"48. Direct escalated costs ($'000s June 2025)"},null,{"$f":"'Calc| Project Costs'!V8","v":0},{"$f":"'Calc| Project Costs'!W8","v":0},{"$f":"'Calc| Project Costs'!X8","v":0},{"$f":"'Calc| Project Costs'!Y8","v":0},{"$f":"'Calc| Project Costs'!Z8","v":0},{"$f":"'Calc| Project Costs'!AA8","v":0},{"$f":"'Calc| Project Costs'!AB8","v":0}]
[null,{"$f":"'Calc| Project Costs'!AD7","v":"49. Direct escalated type 1 (cash) capcons ($'000s June 2025)"},null,{"$f":"'Calc| Project Costs'!AD8","v":0},{"$f":"'Calc| Project Costs'!AE8","v":0},{"$f":"'Calc| Project Costs'!AF8","v":0},{"$f":"'Calc| Project Costs'!AG8","v":0},{"$f":"'Calc| Project Costs'!AH8","v":0},{"$f":"'Calc| Project Costs'!AI8","v":0},{"$f":"'Calc| Project Costs'!AJ8","v":0}]
[null,{"$f":"'Calc| Project Costs'!AL7","v":"50. Network overheads ($'000s June 2025)"},null,{"$f":"'Calc| Project Costs'!AL8","v":0},{"$f":"'Calc| Project Costs'!AM8","v":0},{"$f":"'Calc| Project Costs'!AN8","v":0},{"$f":"'Calc| Project Costs'!AO8","v":0},{"$f":"'Calc| Project Costs'!AP8","v":0},{"$f":"'Calc| Project Costs'!AQ8","v":0},{"$f":"'Calc| Project Costs'!AR8","v":0}]
[null,{"$f":"'Calc| Project Costs'!AT7","v":"51. Corporate overheads ($'000s June 2025)"},null,{"$f":"'Calc| Project Costs'!AT8","v":0},{"$f":"'Calc| Project Costs'!AU8","v":0},{"$f":"'Calc| Project Costs'!AV8","v":0},{"$f":"'Calc| Project Costs'!AW8","v":0},{"$f":"'Calc| Project Costs'!AX8","v":0},{"$f":"'Calc| Project Costs'!AY8","v":0},{"$f":"'Calc| Project Costs'!AZ8","v":0}]
[null,{"$f":"'Calc| Project Costs'!BB7","v":"52. Total capitalised overheads ($'000s June 2025)"},null,{"$f":"'Calc| Project Costs'!BB8","v":0},{"$f":"'Calc| Project Costs'!BC8","v":0},{"$f":"'Calc| Project Costs'!BD8","v":0},{"$f":"'Calc| Project Costs'!BE8","v":0},{"$f":"'Calc| Project Costs'!BF8","v":0},{"$f":"'Calc| Project Costs'!BG8","v":0},{"$f":"'Calc| Project Costs'!BH8","v":0}]
[null,{"$f":"'Calc| Project Costs'!BJ7","v":"53. Total overheads allocated to type 1 contributions ($'000s June 2025)"},null,{"$f":"'Calc| Project Costs'!BJ8","v":0},{"$f":"'Calc| Project Costs'!BK8","v":0},{"$f":"'Calc| Project Costs'!BL8","v":0},{"$f":"'Calc| Project Costs'!BM8","v":0},{"$f":"'Calc| Project Costs'!BN8","v":0},{"$f":"'Calc| Project Costs'!BO8","v":0},{"$f":"'Calc| Project Costs'!BP8","v":0}]
[null,{"$f":"'Calc| Project Costs'!BR7","v":"54. Total escalated costs (excl. type 2 capcons) ($'000s June 2025)"},null,{"$f":"'Calc| Project Costs'!BR8","v":0},{"$f":"'Calc| Project Costs'!BS8","v":0},{"$f":"'Calc| Project Costs'!BT8","v":0},{"$f":"'Calc| Project Costs'!BU8","v":0},{"$f":"'Calc| Project Costs'!BV8","v":0},{"$f":"'Calc| Project Costs'!BW8","v":0},{"$f":"'Calc| Project Costs'!BX8","v":0}]
[]
[null,{"$f":"'Output| PTRM (D)'!C3","v":"Output| PTRM (D)"},null,null,null,{"$f":"F33","v":"2025-26"},{"$f":"G33","v":"2026-27"},{"$f":"H33","v":"2027-28"},{"$f":"I33","v":"2028-29"},{"$f":"J33","v":"2029-30"}]
[null,{"$f":"'Output| PTRM (D)'!C5","v":"56. Forecast gross capital expenditure – as incurred ($millions June 2025) (Distribution)"},null,null,null,{"$f":"'Output| PTRM (D)'!D6","v":0},{"$f":"'Output| PTRM (D)'!E6","v":0},{"$f":"'Output| PTRM (D)'!F6","v":0},{"$f":"'Output| PTRM (D)'!G6","v":0},{"$f":"'Output| PTRM (D)'!H6","v":0}]
[null,{"$f":"'Output| PTRM (D)'!C60","v":"57. Forecast capital contributions – Type 1 – as incurred ($millions June 2025) (Distribution)"},null,null,null,{"$f":"'Output| PTRM (D)'!D61","v":0},{"$f":"'Output| PTRM (D)'!E61","v":0},{"$f":"'Output| PTRM (D)'!F61","v":0},{"$f":"'Output| PTRM (D)'!G61","v":0},{"$f":"'Output| PTRM (D)'!H61","v":0}]
[null,{"$f":"'Output| PTRM (D)'!C115","v":"58. Forecast asset disposals – as incurred ($millions June 2025) (Distribution)"},null,null,null,{"$f":"'Output| PTRM (D)'!D116","v":0},{"$f":"'Output| PTRM (D)'!E116","v":0},{"$f":"'Output| PTRM (D)'!F116","v":0},{"$f":"'Output| PTRM (D)'!G116","v":0},{"$f":"'Output| PTRM (D)'!H116","v":0}]
[null,{"$f":"'Output| PTRM (D)'!C170","v":"59. Forecast net capital expenditure – as incurred ($millions June 2025) (Distribution)"},null,null,null,{"$f":"'Output| PTRM (D)'!D171","v":0},{"$f":"'Output| PTRM (D)'!E171","v":0},{"$f":"'Output| PTRM (D)'!F171","v":0},{"$f":"'Output| PTRM (D)'!G171","v":0},{"$f":"'Output| PTRM (D)'!H171","v":0}]
[null,{"$f":"'Output| PTRM (D)'!L5","v":"60. Forecast immediate expensing of capital expenditure – as incurred ($millions June 2025) (Distribution)"},null,null,null,{"$f":"'Output| PTRM (D)'!M6","v":0},{"$f":"'Output| PTRM (D)'!N6","v":0},{"$f":"'Output| PTRM (D)'!O6","v":0},{"$f":"'Output| PTRM (D)'!P6","v":0},{"$f":"'Output| PTRM (D)'!Q6","v":0}]
[]
[null,{"$f":"'Output| PTRM (T)'!C3","v":"Output| PTRM (T)"},null,null,null,{"$f":"F64","v":"2025-26"},{"$f":"G64","v":"2026-27"},{"$f":"H64","v":"2027-28"},{"$f":"I64","v":"2028-29"},{"$f":"J64","v":"2029-30"}]
[null,{"$f":"'Output| PTRM (T)'!C5","v":"61. Forecast gross capital expenditure – as incurred ($millions June 2025) (Transmission)"},null,null,null,{"$f":"'Output| PTRM (T)'!D6","v":0},{"$f":"'Output| PTRM (T)'!E6","v":0},{"$f":"'Output| PTRM (T)'!F6","v":0},{"$f":"'Output| PTRM (T)'!G6","v":0},{"$f":"'Output| PTRM (T)'!H6","v":0}]
[null,{"$f":"'Output| PTRM (T)'!C60","v":"62. Forecast capital contributions – Type 1 – as incurred ($millions June 2025) (Transmission)"},null,null,null,{"$f":"'Output| PTRM (T)'!D61","v":0},{"$f":"'Output| PTRM (T)'!E61","v":0},{"$f":"'Output| PTRM (T)'!F61","v":0},{"$f":"'Output| PTRM (T)'!G61","v":0},{"$f":"'Output| PTRM (T)'!H61","v":0}]
[null,{"$f":"'Output| PTRM (T)'!C115","v":"63. Forecast asset disposals – as incurred ($millions June 2025) (Transmission)"},null,null,null,{"$f":"'Output| PTRM (T)'!D116","v":0},{"$f":"'Output| PTRM (T)'!E116","v":0},{"$f":"'Output| PTRM (T)'!F116","v":0},{"$f":"'Output| PTRM (T)'!G116","v":0},{"$f":"'Output| PTRM (T)'!H116","v":0}]
[null,{"$f":"'Output| PTRM (T)'!C170","v":"64. Forecast net capital expenditure – as incurred ($millions June 2025) (Transmission)"},null,null,null,{"$f":"'Output| PTRM (T)'!D171","v":0},{"$f":"'Output| PTRM (T)'!E171","v":0},{"$f":"'Output| PTRM (T)'!F171","v":0},{"$f":"'Output| PTRM (T)'!G171","v":0},{"$f":"'Output| PTRM (T)'!H171","v":0}]
[null,{"$f":"'Output| PTRM (T)'!L5","v":"65. Forecast immediate expensing of capital expenditure – as incurred ($millions June 2025) (Transmission)"},null,null,null,{"$f":"'Output| PTRM (T)'!M6","v":0},{"$f":"'Output| PTRM (T)'!N6","v":0},{"$f":"'Output| PTRM (T)'!O6","v":0},{"$f":"'Output| PTRM (T)'!P6","v":0},{"$f":"'Output| PTRM (T)'!Q6","v":0}]
[]
[null,{"$f":"+'Output| RFM (D)'!B3","v":"Output| RFM (D)"},null,null,null,{"$f":"F71","v":"2025-26"},{"$f":"G71","v":"2026-27"},{"$f":"H71","v":"2027-28"},{"$f":"I71","v":"2028-29"},{"$f":"J71","v":"2029-30"}]
[null,{"$f":"+'Output| RFM (D)'!B5","v":"Gross Capex - by RAB asset class ($m Nominal)"},null,{"$f":"+'Output| RFM (D)'!L36","v":0},{"$f":"+'Output| RFM (D)'!M36","v":0}]
[]
[null,{"$f":"+'Output| Summaries'!B3","v":"Output| Summaries"},null,{"$f":"+'Input| Escalations'!D14","v":"2019-20"},{"$f":"+'Input| Escalations'!E14","v":"2020-21"},{"$f":"+'Input| Escalations'!F14","v":"2021-22"},{"$f":"+'Input| Escalations'!G14","v":"2022-23"},{"$f":"+'Input| Escalations'!H$25","v":"2023-24"},{"$f":"+'Input| Escalations'!I$25","v":"2024-25"},{"$f":"+'Input| Escalations'!J$25","v":"2025-26"},{"$f":"+'Input| Escalations'!K$25","v":"2026-27"},{"$f":"+'Input| Escalations'!L$25","v":"2027-28"},{"$f":"+'Input| Escalations'!M$25","v":"2028-29"},{"$f":"+'Input| Escalations'!N$25","v":"2029-30"}]
[null,{"$f":"+'Output| Summaries'!B5","v":"Gross Capex by RIN Category (Level1) ($million June 2025)"},null,{"$f":"+'Output| Summaries'!C20","v":0},{"$f":"+'Output| Summaries'!D20","v":0},{"$f":"+'Output| Summaries'!E20","v":0},{"$f":"+'Output| Summaries'!F20","v":0},{"$f":"+'Output| Summaries'!G20","v":0},{"$f":"+'Output| Summaries'!H20","v":0},{"$f":"+'Output| Summaries'!I20","v":0},{"$f":"+'Output| Summaries'!J20","v":0},{"$f":"+'Output| Summaries'!K20","v":0},{"$f":"+'Output| Summaries'!L20","v":0},{"$f":"+'Output| Summaries'!M20","v":0}]
[null,{"$f":"+'Output| Summaries'!B22","v":"Gross Capex by RIN Category (Level2) ($million June 2025)"},null,null,null,null,null,{"$f":"+'Output| Summaries'!G$61","v":0},{"$f":"+'Output| Summaries'!H$61","v":0},{"$f":"+'Output| Summaries'!I$61","v":0},{"$f":"+'Output| Summaries'!J$61","v":0},{"$f":"+'Output| Summaries'!K$61","v":0},{"$f":"+'Output| Summaries'!L$61","v":0},{"$f":"+'Output| Summaries'!M$61","v":0}]
[null,{"$f":"+'Output| Summaries'!B63","v":"Gross Capex by AER Asset Class ($million June 2025)"},null,{"$f":"+'Output| Summaries'!C$94","v":0},{"$f":"+'Output| Summaries'!D$94","v":0},{"$f":"+'Output| Summaries'!E$94","v":0},{"$f":"+'Output| Summaries'!F$94","v":0},{"$f":"+'Output| Summaries'!G$94","v":0},{"$f":"+'Output| Summaries'!H$94","v":0},{"$f":"+'Output| Summaries'!I$94","v":0},{"$f":"+'Output| Summaries'!J$94","v":0},{"$f":"+'Output| Summaries'!K$94","v":0},{"$f":"+'Output| Summaries'!L$94","v":0},{"$f":"+'Output| Summaries'!M$94","v":0}]
[null,{"$f":"+'Output| Summaries'!B96","v":"Gross Capex by IT Type ($million June 2025)"},null,null,null,null,null,{"$f":"+'Output| Summaries'!G$107","v":0},{"$f":"+'Output| Summaries'!H$107","v":0},{"$f":"+'Output| Summaries'!I$107","v":0},{"$f":"+'Output| Summaries'!J$107","v":0},{"$f":"+'Output| Summaries'!K$107","v":0},{"$f":"+'Output| Summaries'!L$107","v":0},{"$f":"+'Output| Summaries'!M$107","v":0}]
[null,{"$f":"+'Output| Summaries'!B109","v":"Gross Capex by Nature/Driver ($million June 2025)"},null,null,null,null,null,{"$f":"+'Output| Summaries'!G151","v":0},{"$f":"+'Output| Summaries'!H151","v":0},{"$f":"+'Output| Summaries'!I151","v":0},{"$f":"+'Output| Summaries'!J151","v":0},{"$f":"+'Output| Summaries'!K151","v":0},{"$f":"+'Output| Summaries'!L151","v":0},{"$f":"+'Output| Summaries'!M151","v":0}]
[null,{"$f":"+'Output| Summaries'!B153","v":"Gross Capex by Narrative Category ($million June 2025)"},null,null,null,null,null,{"$f":"+'Output| Summaries'!G169","v":0},{"$f":"+'Output| Summaries'!H169","v":0},{"$f":"+'Output| Summaries'!I169","v":0},{"$f":"+'Output| Summaries'!J169","v":0},{"$f":"+'Output| Summaries'!K169","v":0},{"$f":"+'Output| Summaries'!L169","v":0},{"$f":"+'Output| Summaries'!M169","v":0}]
[null,{"$f":"+'Output| Summaries'!B171","v":"Gross Capex by Narrative Subcategory ($million June 2025)"},null,null,null,null,null,{"$f":"+'Output| Summaries'!G194","v":0},{"$f":"+'Output| Summaries'!H194","v":0},{"$f":"+'Output| Summaries'!I194","v":0},{"$f":"+'Output| Summaries'!J194","v":0},{"$f":"+'Output| Summaries'!K194","v":0},{"$f":"+'Output| Summaries'!L194","v":0},{"$f":"+'Output| Summaries'!M194","v":0}]
[null,{"$f":"+'Output| Summaries'!B196","v":"Capital Contributions by AER Asset Class ($million June 2025)"},null,{"$f":"+'Output| Summaries'!C$227","v":0},{"$f":"+'Output| Summaries'!D$227","v":0},{"$f":"+'Output| Summaries'!E$227","v":0},{"$f":"+'Output| Summaries'!F$227","v":0},{"$f":"+'Output| Summaries'!G$227","v":0},{"$f":"+'Output| Summaries'!H$227","v":0},{"$f":"+'Output| Summaries'!I$227","v":0},{"$f":"+'Output| Summaries'!J$227","v":0},{"$f":"+'Output| Summaries'!K$227","v":0},{"$f":"+'Output| Summaries'!L$227","v":0},{"$f":"+'Output| Summaries'!M$227","v":0}]
[null,{"$f":"+'Output| Summaries'!B229","v":"Asset Disposals by AER Asset Class ($million June 2025)"},null,{"$f":"+'Output| Summaries'!C$260","v":0},{"$f":"+'Output| Summaries'!D$260","v":0},{"$f":"+'Output| Summaries'!E$260","v":0},{"$f":"+'Output| Summaries'!F$260","v":0},{"$f":"+'Output| Summaries'!G$260","v":0},{"$f":"+'Output| Summaries'!H$260","v":0},{"$f":"+'Output| Summaries'!I$260","v":0},{"$f":"+'Output| Summaries'!J$260","v":0},{"$f":"+'Output| Summaries'!K$260","v":0},{"$f":"+'Output| Summaries'!L$260","v":0},{"$f":"+'Output| Summaries'!M$260","v":0}]
[]
[null,{"$f":"'Output| RIN'!B3","v":"Output| RIN"},null,{"$f":"D33","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,{"$f":"'Output| RIN'!$B$5 &\" - distribution\"","v":"66. RIN capex drivers: forecast capex ($000s June 2025) - distribution"},null,{"$f":"'Output| RIN'!C20","v":0},{"$f":"'Output| RIN'!D20","v":0},{"$f":"'Output| RIN'!E20","v":0},{"$f":"'Output| RIN'!F20","v":0},{"$f":"'Output| RIN'!G20","v":0},{"$f":"'Output| RIN'!H20","v":0},{"$f":"'Output| RIN'!I20","v":0}]
[null,{"$f":"'Output| RIN'!$B$5 &\" - transmission\"","v":"66. RIN capex drivers: forecast capex ($000s June 2025) - transmission"},null,{"$f":"'Output| RIN'!L20","v":0},{"$f":"'Output| RIN'!M20","v":0},{"$f":"'Output| RIN'!N20","v":0},{"$f":"'Output| RIN'!O20","v":0},{"$f":"'Output| RIN'!P20","v":0},{"$f":"'Output| RIN'!Q20","v":0},{"$f":"'Output| RIN'!R20","v":0}]
[]
[null,{"$f":"'Output| AER'!B3","v":"Output| AER"},null,{"$f":"D33","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,{"$f":"'Output| AER'!$B$5 &\" - distribution\"","v":"67. AER categories: forecast capex ($000s June 2025) - distribution"},null,{"$f":"'Output| AER'!C22","v":0},{"$f":"'Output| AER'!D22","v":0},{"$f":"'Output| AER'!E22","v":0},{"$f":"'Output| AER'!F22","v":0},{"$f":"'Output| AER'!G22","v":0},{"$f":"'Output| AER'!H22","v":0},{"$f":"'Output| AER'!I22","v":0}]
[null,{"$f":"'Output| AER'!$B$5 &\" - transmission\"","v":"67. AER categories: forecast capex ($000s June 2025) - transmission"},null,{"$f":"'Output| AER'!L22","v":0},{"$f":"'Output| AER'!M22","v":0},{"$f":"'Output| AER'!N22","v":0},{"$f":"'Output| AER'!O22","v":0},{"$f":"'Output| AER'!P22","v":0},{"$f":"'Output| AER'!Q22","v":0},{"$f":"'Output| AER'!R22","v":0}]